13400 Willow Oak Cir, Gulfport, MS, 39503 | $572/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
1440 sft

100 E Beach Blvd, Gulfport, MS, 39507

4 Bed
2 Bath
1900 sft

3508 N 9th St, Ocean Springs, MS, 39564

3 Bed
1 Bath
1563 sft

607 Forest Dr, Gulfport, MS, 39507

3 Bed
2 Bath
1321 sft

2301 Paula Cir, Ocean Springs, MS, 39564

Nearby investment properties with comparable prices

5 Bed
2 Bath
1990 sft

401 John Adams Dr, Biloxi, MS, 39531

3 Bed
2 Bath
1678 sft

19407 F Ladner Rd, Saucier, MS, 39574

3 Bed
2 Bath
1259 sft

635 Oakleigh Ave, Gulfport, MS, 39507

3 Bed
2 Bath
1441 sft

100 Edwards Dr, Gulfport, MS, 39503

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 13400 Willow Oak Cir, Gulfport, MS, 39503 listed at $239,000 pairs $2,050/mo rent with a $1,170/mo payment to leave $572/mo cash flow. Total monthly income runs $2,050/mo, and annual cash flow reaches $6,867/yr on $79,229 cash to close. Return on cash invested measures 28.58% in year one, and rental yield registers 10.29% at a $239,000 basis. Equity gained on principal adds $1,542/yr, and annual property appreciation at 5% supports $66,031 by year five. Five-year ROI tracks 149.36% and total cumulative return in cash totals $118,332. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,050/mo property income relative to a $1,170/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2018

7,840 sqft lot

$N/A/sqft

$180 annually HOA