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

$299,000

For Sale - Active
412 Dunlin Ct, Brandon, MS 39047
3 Beds
2 Baths
0 Square Feet
0.13 Acres Lot
Built in 2003
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 09, 2025 at 03:02AM

Investment Summary


Monthly Cash Flow
$338
Cap Rate
7.0%
Cash-on-Cash Return
5.9%
Debt Coverage Ratio
1.24
Internal Rate of Return (5 years)
9.7%

Property Description


0.13 Acres Lot
Built in 2003
For Sale - Active
Units n/a

Now is the time to buy this one with a huge price drop don't miss it! Welcome to Your Dream Home in Bridgetowne! Discover this meticulously maintained, one-owner gem, move-in ready for its next lucky owners. With updated flooring and soaring tall ceilings, this home offers a blend of modern comfort and timeless charm. Step into the spacious 17x26 living room, perfect for gathering and entertaining. The kitchen is a chef's delight, featuring an island for meal prep, an eat-in nook for casual dining, and a separate dining area for more formal occasions. Designed with a thoughtful split floor plan, this home boasts 3 bedrooms, 2 bathrooms, and built-in storage solutions throughout. The outdoor space is a serene retreat, with a covered back porch and extended deck overlooking a private wooded area, ideal for relaxing or hosting friends. Don't miss your chance to make this Bridgetowne beauty yours! Call today to schedule your private showing.

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: Concrete
  • Details: Concrete
  • Garage Spaces: 2
  • Spaces Total: 0

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: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: H1200001000130
  • Lot Size: 5662 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2003

Tax Information

  • Annual Tax: $2,146

Utilities

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

Location

  • County: Rankin

Listing Details


Listed by:
Edwayne F Hutton
Local Real Estate
(601) 918-0409

Source:
MLS United
MLS#: 4097353
MLS United

Investment Summary


Monthly Cash Flow
$338
Cap Rate
7.0%
Cash-on-Cash Return
5.9%
Debt Coverage Ratio
1.24
Internal Rate of Return (5 years)
9.7%

Purchase Details

Find an Agent

Purchase price:
$299,000
Amount financed:
-$239,200
Down payment:
$59,800
Closing costs:
$8,970
Rehab costs:
$0
Initial cash invested:
$68,770
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$239,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,415
Property tax:
$179
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,790

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$179-$2,146
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$879-$10,546

Cash Flow


Monthly Yearly
Net operating income:
$1,753 $21,036
Mortgage payments:
-$1,415 -$16,980
Cash flow:
$338 $4,056