13413 Willow Oak Cir, Gulfport, MS, 39503 | $483/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1684 sft

190 Keesler Cir, Biloxi, MS, 39530

4 Bed
2 Bath
1809 sft

8812 Edgewater Blvd, Ocean Springs, MS, 39564

3 Bed
2 Bath
1452 sft

16811 Desmare St, Gulfport, MS, 39503

3 Bed
2 Bath
1090 sft

13443 Windsong Dr, Gulfport, MS, 39503

Nearby investment properties with comparable prices

3 Bed
2 Bath
1305 sft

4497 Magnolia Cv, Diberville, MS, 39540

3 Bed
2 Bath
1350 sft

334 Lorraine Ave, Pass Christian, MS, 39571

3 Bed
2 Bath
1416 sft

11322 Fairfield Blvd, Gulfport, MS, 39503

1 Bed
2 Bath
1500 sft

8501 Point Aux Chenes Rd, Ocean Springs, MS, 39564

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

Rental property for sale in Gulfport at 13413 Willow Oak Cir, Gulfport, MS, 39503 generates $1,885/mo in rent and, after a $1,121/mo payment, leaves $483/mo in cash flow. Total monthly income is $1,885/mo, and annual cash flow is $5,802/yr on $75,914 invested. Return on cash invested sits at 27.55% in year one, and rental yield is 9.88% on a $229,000 entry. Equity gained on principal adds $1,478/yr, while 5% annual appreciation builds toward $63,268 over five years. Five-year ROI reaches 143.76% and total cumulative return in cash sums $109,133. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,885/mo property income rather than buyer’s personal income.

Single Family

Built in 2019

8,712 sqft lot

$N/A/sqft

No HOA