509 Arden Dr

Pearl, MS 39208
image0

3 bd, 2 ba | 1,662 sqft | Built in 2022

slider image
slider image
slider image
List Price
$298,800

Initial Investment

$81,423

Purchase Price

$298,800

Down Payment

25%

Rent

$2,350

Total Return

$99,858

Annualized Return

18.6%

Cap Rate

6.8%

Gross Yield

9.4%

Cash Flow

$3,949

Appreciation

4.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lease Up Guarantee

Yes

Lot Size

11,326

HOA

$13/mo

Flood Risk

Not Required

  • Vacant property
  • Attractive cap rate

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$26,790

Expenses

-$4,797

Property Taxes

-$1,800

Loan Payments

-$16,244

Net Cash Flow

$3,949

See more in Financials

Similar Listings