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

$219,000

For Sale - Active
7944 Martin Bluff Rd, Gautier, MS 39553
3 Beds
2 Baths
0 Square Feet
0.30 Acres Lot
Built in 1997
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: May 14, 2025 at 03:02AM

Investment Summary


Monthly Cash Flow
-$18
Cap Rate
5.6%
Cash-on-Cash Return
-0.4%
Debt Coverage Ratio
0.98
Internal Rate of Return (5 years)
3.6%

Property Description


0.30 Acres Lot
Built in 1997
For Sale - Active
Units n/a

Beautiful Maintained Family Home located on the 16th Hole of Hickory Hills Golf Club. The picket fenced back yard opens to a golf's dream location. This open floorplan with 10-12 ft ceilings features a vaulted ceiling with fireplace, formal dining area and large open kitchen with island bar. Enjoy the master suite which is extra large and includes a garden tub, walk-in shower and extra large walk-in closets. Enjoy the peaceful screen back porch setting for your morning cup of coffee or an afternoon drink over looking the 16th hole.

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: Garage Faces Front, Concrete
  • 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 Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip

Land Information

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

Lot Information

  • Parcel ID: 85442402.000
  • Lot Size: 13068 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Colonial
  • Year Built: 1997

Tax Information

  • Annual Tax: $2,684

Utilities

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

Location

  • County: Jackson

Listing Details


Listed by:
Betty Cobb
Coldwell Banker Smith Home Rltrs-Gautier
(228) 990-7436

Source:
MLS United
MLS#: 4108819
MLS United

Investment Summary


Monthly Cash Flow
-$18
Cap Rate
5.6%
Cash-on-Cash Return
-0.4%
Debt Coverage Ratio
0.98
Internal Rate of Return (5 years)
3.6%

Purchase Details

Find an Agent

Purchase price:
$219,000
Amount financed:
-$175,200
Down payment:
$43,800
Closing costs:
$6,570
Rehab costs:
$0
Initial cash invested:
$50,370
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$175,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,036
Property tax:
$224
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,386

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%-$224-$2,684
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%-$674-$8,084

Cash Flow


Monthly Yearly
Net operating income:
$1,018 $12,216
Mortgage payments:
-$1,036 -$12,432
Cash flow:
$18 $216