12300 Frazier Ln #105GulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 12300 Frazier Ln #105, Gulfport, MS, 39503 in Gulfport is straightforward: $221,900 in, $1,920/mo in rent, $417/mo out after debt service. The 10.38% gross yield and 1.92 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $61,307 by year five. With $2,044/yr in principal equity, the total cumulative return is projected at $111,578.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 10.0% |
| Monthly Cash Flow | $417 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,920 |
| Total Monthly Debt Service | $1,415 |
| DSCR Ratio | 1.36x |
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 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2025
1,742 sqft lot
$N/A/sqft
$145 monthly 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
Townhouse
Built in 2025
1,742 sqft lot
$N/A/sqft
$145 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Siemiontkowski • D R Horton
Mls Name: MLS United
Mls ID: #4119940
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.