114116 Crystal Lake DrGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Solid Income114116 Crystal Lake Dr, Gulfport, MS, 39503 in Gulfport is a solid income-producing rental, 9.87% gross yield, $2,464/mo rent, $631/mo net cash flow on a $299,500 buy. DSCR 1.74 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $82,746 and $2,511/yr in principal reduction project a total cumulative return of $148,482.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 10.0% |
| Monthly Cash Flow | $631 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,464 |
| Total Monthly Debt Service | $1,787 |
| DSCR Ratio | 1.38x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
8,712 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haleigh Reid • Mossy Oak Properties Posey Land Company
Mls Name: REALSTACK
Mls ID: #96651
