146 Shelby Mae Cir

Brandon, MS 39042
image0

4 bd, 2 ba | 1,826 sqft | Built in 2023

slider image
slider image
slider image

Favorite

List Price
$318,000

Initial Investment

$86,655

Purchase Price

$318,000

Down Payment

25%

Rent

$2,190

Total Return

$88,333

Annualized Return

15.4%

Cap Rate

5.8%

Gross Yield

8.3%

Cash Flow

$833

Appreciation

4.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

9,583

HOA

None

Flood Risk

Not Required

Welcome home! This 4 bedroom 2 bath was built in 2023 is features open floor plan, primary bedroom that includes two walk in closets, dual vanity, soaking tub with a separate shower. Open kitchen with a walk in pantry with plenty of storage spaces, granite counter tops and stainless steel appliances. and much more! Call your Realtor for a private showing.

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Pablo Pereyra
901 Realtor
MS Agent License #23667

Annual Financial Highlights

Expected Rent

$24,966

Expenses

-$3,695

Property Taxes

-$3,150

Loan Payments

-$17,288

Net Cash Flow

$833

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
View Options

Similar Listings



Listing Courtesy of:Natascha Thompson
Agent License S54388
Next Level Real Estate, LLC
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
MS Brokerage License 23628
SourceMLS United
MLS #4106772
Last Updated: 07/17/2025 23:07
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.