13254 Willow Oak Cir,Gulfport,MS,39503

Investment Highlights

Rental property for sale in Gulfport at 13254 Willow Oak Cir, Gulfport, MS, 39503 generates $1,432/mo in rent and, after a $1,003/mo payment, leaves $178/mo in cash flow. Total monthly income is $1,432/mo, and annual cash flow is $2,134/yr on $67,958 invested. Return on cash invested sits at 23.05% in year one, and rental yield is 8.38% on a $205,000 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation builds toward $56,638 over five years. Five-year ROI reaches 119.59% and total cumulative return in cash sums $81,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,432/mo property income rather than buyer’s personal income.