12312 Frazier Ln, Gulfport, MS, 39503 | $471/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1600 sft

1713 James Madison Dr, Biloxi, MS, 39531

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

4 Bed
2 Bath
1608 sft

14130 Mays Rd, Gulfport, MS, 39503

Nearby investment properties with comparable prices

- Bed
- Bath
1904 sft

28544 W Malley Rd, Pass Christian, MS, 39571

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

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

Rental property for sale in Gulfport at 12312 Frazier Ln, Gulfport, MS, 39503 generates $1,920/mo in rent and, after a $1,159/mo payment, leaves $471/mo in cash flow. Total monthly income is $1,920/mo, and annual cash flow is $5,652/yr on $78,466 invested. Return on cash invested sits at 27.11% in year one, and rental yield is 9.73% on a $236,700 entry. Equity gained on principal adds $1,527/yr, while 5% annual appreciation builds toward $65,396 over five years. Five-year ROI reaches 141.44% and total cumulative return in cash sums $110,986. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,920/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA