1202 Heidenheim St, Pascagoula, MS, 39581 | $473/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1300 sft

13625 Mount Pleasant Rd, Vancleave, MS, 39565

3 Bed
2 Bath
1610 sft

6925 Pinehurst Dr, Ocean Springs, MS, 39564

3 Bed
2 Bath
1300 sft

13108 Windsor Porte, Ocean Springs, MS, 39564

3 Bed
2 Bath
1742 sft

3613 N 7th St, Ocean Springs, MS, 39564

Nearby investment properties with comparable prices

3 Bed
2 Bath
1668 sft

116 Braeburn Dr, Ocean Springs, MS, 39564

3 Bed
3 Bath
1697 sft

2205 Magazine St, Ocean Springs, MS, 39564

4 Bed
3 Bath
1800 sft

1817 Burnt Oak Dr, Ocean Springs, MS, 39564

3 Bed
2 Bath
1690 sft

1805 Stillwater Dr, Gautier, MS, 39553

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 Pascagoula at 1202 Heidenheim St, Pascagoula, MS, 39581 uses $91,163 cash to close to unlock $5,678/yr annual cash flow and $473/mo monthly cash flow. Total monthly income runs $2,156/mo, and a $1,346/mo payment keeps the spread at $473/mo. Purchase price stands at $275,000, and rental yield measures 9.41% with $2,156/mo rent. Return on cash invested shows 26.14% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 136.19% and total cumulative return in cash records $124,151. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,156/mo property income covering a $1,346/mo payment rather than investor’s personal income.

Single Family

Built in 1985

0.32 Acres lot

$N/A/sqft

No HOA