10741 E Bay Tree DrGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Gulfport rental at 10741 E Bay Tree Dr, Gulfport, MS, 39503 sits in the solid-income band: 9.55% gross yield, $1,138/mo rent, $230/mo net after the $643/mo debt service, DSCR 1.77. Entry price of $142,999 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $39,508 and $1,317/yr in principal reduction bring total cumulative return to $69,133.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 10.0% |
| Monthly Cash Flow | $230 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,138 |
| Total Monthly Debt Service | $851 |
| DSCR Ratio | 1.34x |
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 2002
5,227 sqft lot
$N/A/sqft
No 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 2002
5,227 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonathan Fernandez • Century 21 Busch Realty Group
Mls Name: MLS United
Mls ID: #4124282
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.