122 Beechwood Cir

Pearl, MS 39208
image0

3 bd, 2 ba | 1,483 sqft | Built in 2006

slider image
slider image
slider image
List Price
$198,000

Initial Investment

$58,135

Purchase Price

$206,000

Down Payment

25%

Rent

$1,600

Total Return

$56,238

Annualized Return

14.9%

Cap Rate

6.1%

Gross Yield

9.3%

Cash Flow

$731

Appreciation

4.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Property Type

Unspecified

Lot Size

12,816

HOA

$0/mo

Flood Risk

Not Required

Come home to Beechwood Circle. This 3 bedroom 2 bath brick home is a split floor plan and features a formal dining area, a spacious living room, beautiful galley styled kitchen with matching stainless steel appliances, two spacious guest bedrooms and a wonderful master suite complete with 2 walk-in closets, dual vanities, a jetted tub, stand up shower and water closet. Your large backyard is completely fenced with no neighbors behind you. Your new community features a clubhouse, walking trail and small playground. There's no place like home. Make this one yours! Call your favorite agent to schedule a private tour today.

See more in Analysis
Monique Maselle Kelly
CENTURY 21 Maselle & Associates
MS Agent License #S-44457

Annual Financial Highlights

Expected Rent

$18,240

Expenses

-$4,230

Property Taxes

-$2,080

Loan Payments

-$11,199

Net Cash Flow

$731

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.

Similar Listings



Listing Courtesy of:Corey Deyamport
KELLER WILLIAMS
Certified Agent Brokerage:Monique Maselle Kelly
CENTURY 21 Maselle & Associates
MS Brokerage License B-9203
SourceCentral Mississippi Realtors, Inc.
MLS #340069
Last Updated: 05/01/2021 15:05
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.