10280 Maple Cv, Vancleave, MS, 39565 | $987/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2950 sft

1813 Pascagoula River Rd, Moss Point, MS, 39562

4 Bed
3 Bath
2696 sft

140 Azalea Dr, Biloxi, MS, 39530

4 Bed
2 Bath
2120 sft

Ionia III B Plan, Swan Ridge, Gulfport, MS, 39503

4 Bed
3 Bath
2092 sft

Falkner III G Plan, Admiral Landing, Ocean Springs, MS, 39564

Nearby investment properties with comparable prices

4 Bed
3 Bath
2101 sft

11600 Rosalie Pl, Ocean Springs, MS, 39564

4 Bed
2 Bath
1954 sft

9509 Mossy Rd, Biloxi, MS, 39532

The Lakeside Plan, The Reserve at Carr Bridge

5 Bed
3 Bath
2100 sft

The Lakeside Plan, The Reserve at Carr Bridge, Biloxi, MS, 39532

4 Bed
2 Bath
2333 sft

15069 Greenwell Cir, Biloxi, MS, 39532

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 Vancleave at 10280 Maple Cv, Vancleave, MS, 39565 offers a 10.39% rental yield on a $389,000 purchase with $3,368/mo rent. Total monthly income registers $3,368/mo, and a $1,904/mo payment leaves $987/mo available for distribution. Annual cash flow reaches $11,850/yr on $128,954 to close, and return on cash invested stands at 29.1% in year one. Equity gained on principal adds $2,510/yr while 5% annual appreciation supports $107,474 over five years. Portfolio math shows five-year ROI at 152.04% and total cumulative return in cash at $196,062. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,368/mo property income against a $1,904/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2008

1.13 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39565, Ocean Springs, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,117 (100%)
Owner Occupied HU	6,597 (81.3%)
Renter Occupied HU	984 (12.1%)
Vacant Housing Units	536 ( 6.6%)
Median Home Value	$257,652
Average Home Value	$265,179