12290 Frazier Ln #101, Gulfport, MS, 39503 | $325/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

3 Bed
2 Bath
1300 sft

12294 Windward Dr, Gulfport, MS, 39503

2 Bed
2 Bath
1311 sft

14 Independence Dr #14, Gulfport, MS, 39507

3 Bed
2 Bath
1634 sft

3231 Nottingham Rd, Ocean Springs, MS, 39564

4 Bed
2 Bath
1608 sft

14130 Mays Rd, Gulfport, MS, 39503

Nearby investment properties with comparable prices

3 Bed
2 Bath
1520 sft

7637 Lexington Dr, Biloxi, MS, 39532

3 Bed
2 Bath
1153 sft

13051 Turtle Creek Pkwy, Gulfport, MS, 39503

3 Bed
1 Bath
904 sft

158 Linda Cir, Ocean Springs, MS, 39564

3 Bed
2 Bath
1492 sft

15608 Anderson Dr, Biloxi, MS, 39532

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 12290 Frazier Ln #101, Gulfport, MS, 39503 offers a 9.73% rental yield on a $236,900 purchase with $1,920/mo rent. Total monthly income registers $1,920/mo, and a $1,160/mo payment leaves $325/mo available for distribution. Annual cash flow reaches $3,898/yr on $78,532 to close, and return on cash invested stands at 24.87% in year one. Equity gained on principal adds $1,529/yr while 5% annual appreciation supports $65,451 over five years. Portfolio math shows five-year ROI at 130.17% and total cumulative return in cash at $102,229. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,920/mo property income against a $1,160/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

1,742 sqft lot

$N/A/sqft

$145 monthly HOA