11406 Harris Dr, Gulfport, MS, 39503 | $518/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1222 sft

2540 Tandy Dr, Gulfport, MS, 39503

4 Bed
2 Bath
1291 sft

601 Spanish Acres Dr, Bay Saint Louis, MS, 39520

3 Bed
2 Bath
1095 sft

2388 Trafalgar Dr, Biloxi, MS, 39531

2 Bed
3 Bath
1000 sft

Parker II Plan, The Grove, Gulfport, MS, 39503

Nearby investment properties with comparable prices

Rental Income+ 1 more

2 Bed
2 Bath
1152 sft

2501 Gulf Ave APT 18, Gulfport, MS, 39501

2 Bed
1 Bath
948 sft

252 Lanai Vlg #P, Diamondhead, MS, 39525

Rental Income+ 1 more

3 Bed
1 Bath
1502 sft

1601 25th St, Gulfport, MS, 39501

Airbnb Potential+ 1 more

3 Bed
3 Bath
1871 sft

1805 Irish Hill Dr APT 5, Biloxi, MS, 39531

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 11406 Harris Dr, Gulfport, MS, 39503 offers a 11% rental yield on a $170,000 purchase with $1,558/mo rent. Total monthly income registers $1,558/mo, and a $832/mo payment leaves $518/mo available for distribution. Annual cash flow reaches $6,213/yr on $56,355 to close, and return on cash invested stands at 30.93% in year one. Equity gained on principal adds $1,097/yr while 5% annual appreciation supports $46,968 over five years. Portfolio math shows five-year ROI at 161.89% and total cumulative return in cash at $91,233. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,558/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1964

10,454 sqft lot

$N/A/sqft

No HOA