10119 Willow Leaf DrGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 10119 Willow Leaf Dr, Gulfport, MS, 39503 in Gulfport, $238,500, 8.1% gross yield, $134/mo net income. Consider it a market-entry position, the $1,610/mo rent covers the $1,072/mo payment with a margin, and 5%/yr appreciation is projected to add $65,893 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.50) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $99,125.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 10.0% |
| Monthly Cash Flow | $134 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,610 |
| Total Monthly Debt Service | $1,381 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2021
0.25 Acres lot
$N/A/sqft
$200 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2021
0.25 Acres lot
$N/A/sqft
$200 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Crystal C Boggs • NextHome HomeFront
Mls Name: MLS United
Mls ID: #4092575
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2024 MLS United, LLC.