13015 Walnut CtGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 13015 Walnut Ct, Gulfport, MS, 39503 in Gulfport hard to pass up. The 12.33% gross yield on a $139,900 purchase results in $1,437/mo in rent and $581/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.28). Annual cash flow of $6,971, five-year appreciation of $38,652, and $1,288/yr in equity build-up combine for a projected total cumulative return of $90,400.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 10.0% |
| Monthly Cash Flow | $581 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,437 |
| Total Monthly Debt Service | $800 |
| DSCR Ratio | 1.80x |
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.
Single Family
Built in 1996
8,712 sqft lot
$N/A/sqft
No 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
Single Family
Built in 1996
8,712 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jafet A Boykin • eAgent Nexus
Mls Name: MLS United
Mls ID: #4116874
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.