13350 Willow Oak Cir, Gulfport, MS, 39503 | $628/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

2 Bed
1 Bath
1080 sft

122 Shady Grove Ave, Long Beach, MS, 39560

3 Bed
1 Bath
1041 sft

13805 Briarwood Dr, Vancleave, MS, 39565

2 Bed
2 Bath
1200 sft

171 Keesler Cir, Biloxi, MS, 39530

3 Bed
2 Bath
1450 sft

4504 Magnolia Cv E, Diberville, MS, 39540

Nearby investment properties with comparable prices

2 Bed
1 Bath
780 sft

105 T V Tower Rd, Perkinston, MS, 39573

3 Bed
2 Bath
1070 sft

11406 Harris Dr, Gulfport, MS, 39503

3 Bed
2 Bath
1400 sft

24160 Oakridge Dr, Pass Christian, MS, 39571

3 Bed
2 Bath
1280 sft

23329 Ramsey Ln, Saucier, MS, 39574

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

Investment property for sale in Gulfport at 13350 Willow Oak Cir, Gulfport, MS, 39503 earns $628/mo cash flow from $1,862/mo rent with a $979/mo payment. Total monthly income totals $1,862/mo, and annual cash flow totals $7,536/yr on $66,300 capital. ROI tracks 31.28% on current figures, and rental yield reads 11.17% at a $200,000 purchase. Equity gained on principal adds $1,291/yr, and 5% annual appreciation supports $55,256 over five years. Five-year ROI reaches 163.76% and total cumulative return in cash sums $108,572. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,862/mo property income instead of your personal income.

Single Family

Built in 2016

7,840 sqft lot

$N/A/sqft

$120 annually HOA