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
Copied
Photo
Photo
Photo
Photo
See all photos

$99,000

For Sale - Active
220 Calhoun Ave, Yazoo City, MS 39194
4 Beds
2 Baths
0 Square Feet
0.25 Acres Lot
Built in 1935
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jun 04, 2025 at 08:25AM

Investment Summary


Monthly Cash Flow
$432
Cap Rate
10.9%
Cash-on-Cash Return
22.8%
Debt Coverage Ratio
1.92
Internal Rate of Return (5 years)
26.2%

Property Description


0.25 Acres Lot
Built in 1935
For Sale - Active
Units n/a

Discover the charm of this extraordinary, historical home located in the heart of Yazoo City. This 4 bedroom, 1.5 bath house offers the perfect blend of space, comfort, and accessibility featuring a huge front porch perfect for relaxing and enjoying time with family and friends. It also features a large foyer that sets the tone for the rest of the house with its welcoming ambiance. The large dining room & kitchen will be perfect for those special Sunday dinners. This home is a rare find in a sought-after area with quick access to shopping and dining. Just minutes away from downtown. With a little tlc, this would be the perfect home. Don't miss out—schedule your private showing today! Sold-As-Is

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

  • Details: Detached Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7

Exterior Features

  • Exterior Walls Materials: Vinyl siding
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 3278E28091.00
  • Lot Size: 10890 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1935

Tax Information

  • Annual Tax: $2,437

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Space Heater
  • Cooling: Ceiling Fan(s), Window Unit(s)

Location

  • County: Yazoo

Listing Details


Listed by:
Synthia A Foster
Maselle & Associates Inc
(601) 672-7589

Source:
MLS United
MLS#: 4107983
MLS United

Investment Summary


Monthly Cash Flow
$432
Cap Rate
10.9%
Cash-on-Cash Return
22.8%
Debt Coverage Ratio
1.92
Internal Rate of Return (5 years)
26.2%

Purchase Details

Find an Agent

Purchase price:
$99,000
Amount financed:
-$79,200
Down payment:
$19,800
Closing costs:
$2,970
Rehab costs:
$0
Initial cash invested:
$22,770
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$79,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$469
Property tax:
$203
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$784

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$203-$2,437
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$603-$7,237

Cash Flow


Monthly Yearly
Net operating income:
$901 $10,812
Mortgage payments:
-$469 -$5,628
Cash flow:
$432 $5,184