Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Photo
See all photos

$250,000

Sale Pending
125 Woods Lake Dr, Madison, MS 39110
4 Beds
3 Baths
0 Square Feet
1.23 Acres Lot
Built in 1996
Sale Pending
Units n/a
Checked: 1 day ago
Updated: May 09, 2025 at 11:00PM

Investment Summary


Monthly Cash Flow
$259
Cap Rate
7.6%
Cash-on-Cash Return
5.4%
Debt Coverage Ratio
1.20
Internal Rate of Return (5 years)
9.3%

Property Description


1.23 Acres Lot
Built in 1996
Sale Pending
Units n/a

Are you looking for that perfect project? Someplace to put your mark on and call it home? I've got what you're looking for! This property is priced WAY below appraised value and it's your opportunity to live in Madison at an incredible price. This home has 4 bedrooms, 3 baths, split plan on 1.23 acres. It needs some work as in a roof and some foundation work but it's not awful! This is your opportunity but be patient! This is a short sale and we are working on that as I type this! Drag your Realtor out today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Driveway, Parking Pad
  • Details: Attached, Garage Door Opener, Garage Faces Side, Storage, Paved
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 072A01D008/07
  • Lot Size: 53578 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1996

Tax Information

  • Annual Tax: $2,628

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Madison

Listing Details


Listed by:
Missy M Horst
Coldwell Banker Graham
(601) 573-8618

Source:
MLS United
MLS#: 4112865
MLS United

Investment Summary


Monthly Cash Flow
$259
Cap Rate
7.6%
Cash-on-Cash Return
5.4%
Debt Coverage Ratio
1.20
Internal Rate of Return (5 years)
9.3%

Purchase Details

Find an Agent

Purchase price:
$250,000
Amount financed:
-$200,000
Down payment:
$50,000
Closing costs:
$7,500
Rehab costs:
$0
Initial cash invested:
$57,500
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$200,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$1,316
Property tax:
$219
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,717

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$219-$2,628
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$869-$10,428

Cash Flow


Monthly Yearly
Net operating income:
$1,575 $18,900
Mortgage payments:
-$1,316 -$15,792
Cash flow:
$259 $3,108