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
22 Fox Glen Cv, Brandon, MS 39042, US
Copied

$194,500
BiggerPockets estimate

Off Market
22 Fox Glen Cv, Brandon, MS 39042
3 Beds
2 Baths
1,552 Square Feet
Lot n/a
Built in 1973
Off Market
Units n/a
Checked: 5 months ago
Updated: Jun 29, 2025 at 06:31PM

Investment Summary


Monthly Cash Flow
$104
Cap Rate
6.3%
Cash-on-Cash Return
2.8%
Debt Coverage Ratio
1.11
Internal Rate of Return (5 years)
6.7%

Property Description


Lot n/a
Built in 1973
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 22 Fox Glen Cv, Brandon, MS (ZIP code 39042) this single family residence features 3 bedrooms, 2 bathrooms and approximately 1,552 square feet of living space. The property was built in 1973.

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: Attached, Garage Door Opener, Storage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Metal

Land Information

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

Lot Information

  • Parcel ID: H09C00000700820

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1973

Tax Information

  • Annual Tax: $2,610

Utilities

  • Heating: Central, Fireplace(s), Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Rankin

Investment Summary


Monthly Cash Flow
$104
Cap Rate
6.3%
Cash-on-Cash Return
2.8%
Debt Coverage Ratio
1.11
Internal Rate of Return (5 years)
6.7%

Purchase Details

Find an Agent

Purchase price:
$194,500
Amount financed:
-$155,600
Down payment:
$38,900
Closing costs:
$5,835
Rehab costs:
$0
Initial cash invested:
$44,735
Square feet:
1,552
Cost per square foot:
$125
Monthly rent per square foot:
$1.16

Financing Details

Find a Lender

Loan amount:
$155,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$920
Property tax:
$218
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,264

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$218-$2,610
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$668-$8,010

Cash Flow


Monthly Yearly
Net operating income:
$1,024 $12,288
Mortgage payments:
-$920 -$11,040
Cash flow:
$104 $1,248