2650 WAVERLY DR
HORN LAKE, MS 38637
List Price
$175,000
Initial Investment
$47,688Purchase Price
$175,000
Down Payment
25%
Rent
$1,320
Total Return
$65,742
Annualized Return
19.9%
Cap Rate
6.7%
Gross Yield
9.1%
Cash Flow
$1,598
Appreciation
5.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
7,841
HOA
None
Flood Risk
Not Required
This wonderfully maintained 3-bedroom, 2-bath home in Horn Lake is full of charm and move-in ready! Tucked away just enough for peace and privacy, yet conveniently located near Horn Lake Middle School, local parks, dining, and shopping—this home offers the best of both worlds.
Inside, you'll find a comfortable layout that's perfect for first-time buyers or anyone looking to downsize without sacrificing space. The home includes a 1-car carport, low-maintenance exterior, and a cozy backyard for outdoor enjoyment.
Whether you're enjoying a quiet evening at home or heading out for a bite to eat just minutes away, this home's location can't be beat.
Don't miss your chance to make this adorable Horn Lake gem your own!
See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc. (Christopher Stjernholm - MS)
Agent License #2020040993
Annual Financial Highlights
Expected Rent
$15,048Expenses
-$2,686Property Taxes
-$1,250Loan Payments
-$9,514Net Cash Flow
$1,598See 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.
Similar Listings
Listing Courtesy of:Tracy Duggan
Agent License 338857
REMAX Experts, LLC
Agent License 338857
REMAX Experts, LLC
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc. (Christopher Stjernholm - MS)
Trelora Realty, Inc. (Christopher Stjernholm - MS)
SourceMLS United
MLS #4109897
Last Updated: 04/17/2025 01:04
MLS #4109897
Last Updated: 04/17/2025 01:04