1804 21st St, Gulfport, MS, 39501 | $174/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1118 sft

1232 37th Ave, Gulfport, MS, 39501

3 Bed
1 Bath
960 sft

13084 Michael St, Biloxi, MS, 39532

2 Bed
1 Bath
818 sft

2414 15th Ave, Gulfport, MS, 39501

2 Bed
2 Bath
1068 sft

15021 Dobson Rd, Diberville, MS, 39540

Nearby investment properties with comparable prices

3 Bed
2 Bath
1109 sft

104 Estes St, Gulfport, MS, 39503

2 Bed
2 Bath
1068 sft

15021 Dobson Rd, Diberville, MS, 39540

Investment Property+ 2 more

3 Bed
2 Bath
932 sft

4815 Old Pass Rd, Gulfport, MS, 39501

2 Bed
1 Bath
1038 sft

9437 Creosote Rd, 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 1804 21st St, Gulfport, MS, 39501 earns $174/mo cash flow from $847/mo rent with a $538/mo payment. Total monthly income totals $847/mo, and annual cash flow totals $2,091/yr on $36,465 capital. ROI tracks 25.64% on current figures, and rental yield reads 9.24% at a $109,999 purchase. Equity gained on principal adds $710/yr, and 5% annual appreciation supports $30,391 over five years. Five-year ROI reaches 133.61% and total cumulative return in cash sums $48,719. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $847/mo property income instead of your personal income.

Single Family

Built in 1950

0.34 Acres lot

$N/A/sqft

No HOA