DealBumble
Get started

This listing isn't available

It may have sold or left the market, or it may sit in a market that hasn't been unlocked on this account. The deals are still here — the boards refresh every day with cash-flowing rentals, fix-and-flip candidates and pre-foreclosures.

Browse rental dealsFind flipsRead the investing guides
Back to home
Strong fitSingle family12d on market

$199,900

166 Holmar Dr

Brandon MS 39047

3 beds2 baths1,476 sqft
99
Deal score
Est. rent
$2,300/mo
Cash flow
$918/mo
Cap rate
11.6%
Cash-on-cash
22.0%
Max offer
$199,900
Rental verdict

Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.

These numbers assume a 25% down payment on this price. Set your own down payment and every number re-runs your way.

Pro forma

Cash flow
$918/mo
Cap rate
11.6%
Cash-on-cash
22.0%
DSCR
1.90
Purchase price$199,900
Interior finishes budgetNone modeled

What you'd spend on interior finishes before renting — starts at zero, set your own number (our photo-based estimate is $52,000). Counted as upfront cash: it raises cash to close and is part of the cash-on-cash return.

Down payment25.0% · $49,975
Interest rate7.18%
Monthly rent$2,300/mo
Adjust assumptions

Every number on this page assumes the home stays rented and nothing is set aside. That is deliberate, but it is not what most landlords spend. Standard investor assumptions (23% of rent, about $529/mo for management, vacancy, maintenance and CapEx) would put cash flow at $389/mo. Set your own below.

Property management0% of rent · $0/mo
Vacancy (empty between tenants)0% of rent · $0/mo
Maintenance (small repairs)0% of rent · $0/mo
CapEx (saving for big repairs)0% of rent · $0/mo

Expenses owners pay

Tenants typically pay their own utilities on this home type, so every line opens at $0. If you'll pay any of these as the owner, set them here — they come straight out of the cash flow above.

Water & sewer$0/mo
Trash$0/mo
Common-area electric$0/mo
Heat & gas (if owner-paid)$0/mo
Caretaker / lawn & snow$0/mo
Total owner-paid expenses$0/mo

Monthly payment (PITI)

  • Principal & interest$1,016
  • Property tax$200
  • Insurance$167
  • Total payment$1,382/mo

Cash-flow math charges taxes, insurance, HOA, PMI in full and holds nothing back from rent. Management, vacancy, maintenance and CapEx are yours to set above.

Cash you'd need to close (est.)

  • Down payment (25.0%)$49,975
  • Closing costs (~3%: title, lender, prepaid escrow)$5,997
  • Reserves (2 months of payments)$2,764
  • Total cash to close$58,736

An estimate — your lender's Loan Estimate is the real number. Doesn't include any repairs needed before renting.

Where it sits

166 Holmar Dr in context — the streets, water and amenities around it.

Street View ↗
Single family
Home type
$135
Price per sqft
None
HOA
12 days
On the market

Monthly payment

$1,250per month, estimated
Principal and interest
$1,083
Home insurance (estimate)
$167
HOA
$0
$199,900
Home price

Estimate only. The rate starts at the national 30 year average (Freddie Mac). Taxes come from the county rate on the listing; insurance is a typical amount for the area, not a quote.

Loading the listing details…

Comments

Ask a question or share what you know about this home...Sign in to comment

Comments are public. Keep it about the home: fair housing rules apply.

Loading comments…

Information deemed reliable but not guaranteed. DealBumble is not the listing brokerage. School ratings, flood data and tax records come from third parties. Status can lag the MLS by up to about 12 hours.