12300 Frazier Ln #105, Gulfport, MS, 39503 | $417/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
1501 sft

2513 Knox St, Gulfport, MS, 39503

3 Bed
2 Bath
1588 sft

117 Janelle Dr, Gulfport, MS, 39503

Currently Rented+ 2 more

5 Bed
4 Bath
2240 sft

21562 Saucier Lizana Rd, Saucier, MS, 39574

3 Bed
2 Bath
2074 sft

1525 31st Ave, Gulfport, MS, 39501

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 12300 Frazier Ln #105, Gulfport, MS, 39503 earns $417/mo cash flow from $1,920/mo rent with a $1,086/mo payment. Total monthly income totals $1,920/mo, and annual cash flow totals $5,006/yr on $73,560 capital. ROI tracks 26.71% on current figures, and rental yield reads 10.38% at a $221,900 purchase. Equity gained on principal adds $1,432/yr, and 5% annual appreciation supports $61,307 over five years. Five-year ROI reaches 140.16% and total cumulative return in cash sums $103,100. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,920/mo property income instead of your personal income.

Townhouse

Built in 2025

1,742 sqft lot

$N/A/sqft

$145 monthly HOA