11418 Crystal Lake Dr, Gulfport, MS, 39503 | $437/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

4 Bed
4 Bath
1744 sft

116 Beaver Dam Rd, Mc Henry, MS, 39561

3 Bed
3 Bath
1893 sft

Kai Plan, River Oaks, Biloxi, MS, 39532

4 Bed
3 Bath
2033 sft

7125 Dewberry St, Ocean Springs, MS, 39564

3 Bed
2 Bath
1456 sft

18320 Diamond Rd, Saucier, MS, 39574

Nearby investment properties with comparable prices

2 Bed
2 Bath
1056 sft

9110 Dove St, Bay Saint Louis, MS, 39520

3 Bed
2 Bath
1391 sft

136 Gary St, Gulfport, MS, 39503

3 Bed
2 Bath
1490 sft

14200 N Country Hills Dr, Gulfport, MS, 39503

3 Bed
2 Bath
1321 sft

2301 Paula Cir, 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 11418 Crystal Lake Dr, Gulfport, MS, 39503 earns $437/mo cash flow from $2,010/mo rent with a $1,236/mo payment. Total monthly income totals $2,010/mo, and annual cash flow totals $5,245/yr on $83,740 capital. ROI tracks 26.17% on current figures, and rental yield reads 9.55% at a $252,610 purchase. Equity gained on principal adds $1,630/yr, and 5% annual appreciation supports $69,791 over five years. Five-year ROI reaches 136.54% and total cumulative return in cash sums $114,337. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,010/mo property income instead of your personal income.

Single Family

Built in 2025

7,405 sqft lot

$N/A/sqft

$165 semi-annually HOA