10236 Willow Leaf Dr, Gulfport, MS, 39503 | $304/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1000 sft

688 Hunters Glen Ln, Gulfport, MS, 39507

3 Bed
2 Bath
1302 sft

364 Clark Ave, Pass Christian, MS, 39571

3 Bed
2 Bath
1504 sft

14789 Nassau Dr, Biloxi, MS, 39532

6 Bed
4 Bath
2052 sft

12104 Prudie Cir #A & B, Gulfport, MS, 39503

Nearby investment properties with comparable prices

3 Bed
2 Bath
1495 sft

11442 Crystal Lake Dr, Gulfport, MS, 39503

3 Bed
3 Bath
1521 sft

7800 Reagan Ct, Ocean Springs, MS, 39564

3 Bed
3 Bath
1521 sft

7816 Reagan Ct, Ocean Springs, MS, 39564

3 Bed
3 Bath
1521 sft

7828 Reagan Ct, Ocean Springs, MS, 39564

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Gulfport at 10236 Willow Leaf Dr, Gulfport, MS, 39503 uses $90,334 cash to close to unlock $3,653/yr annual cash flow and $304/mo monthly cash flow. Total monthly income runs $2,055/mo, and a $1,334/mo payment keeps the spread at $304/mo. Purchase price stands at $272,500, and rental yield measures 9.05% with $2,055/mo rent. Return on cash invested shows 23.95% in year one, and 5% annual appreciation builds toward $75,287 over five years. Five-year ROI reaches 124.85% and total cumulative return in cash records $112,782. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,055/mo property income covering a $1,334/mo payment rather than investor’s personal income.

Single Family

Built in 2020

8,712 sqft lot

$N/A/sqft

$320 annually HOA