13323 Willow Oak CirGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 13323 Willow Oak Cir, Gulfport, MS, 39503 in Gulfport: $1,513/mo in rent, $747/mo net, 11.29% gross yield, all on a $229,900 acquisition. The 1.46 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $63,517 in value, and $2,117/yr in principal paydown steadily builds equity. Projected total cumulative return: $93,349.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 10.0% |
| Monthly Cash Flow | $747 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,513 |
| Total Monthly Debt Service | $1,325 |
| DSCR Ratio | 1.14x |
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 2014
0.30 Acres lot
$N/A/sqft
$120 annually 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 2014
0.30 Acres lot
$N/A/sqft
$120 annually 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: #4112101
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.