18067 Dara Hills Rd, Gulfport, MS, 39503 | $982/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1104 sft

11156 Bayou View Dr E, Bay Saint Louis, MS, 39520

4 Bed
2 Bath
1892 sft

Ravenswood V H Plan, Landry Trace, Gulfport, MS, 39503

3 Bed
2 Bath
2224 sft

2500 Old Bay Rd, Biloxi, MS, 39531

3 Bed
3 Bath
2300 sft

121 Vista Dr, Pass Christian, MS, 39571

Nearby investment properties with comparable prices

3 Bed
2 Bath
1706 sft

The Lamar Plan, River Hills, Gulfport, MS, 39503

4 Bed
2 Bath
1961 sft

Irises V G Plan, Landry Trace, Gulfport, MS, 39503

4 Bed
2 Bath
1961 sft

Irises V H Plan, Landry Trace, Gulfport, MS, 39503

4 Bed
2 Bath
1906 sft

Oakstone V A Plan, Anchors Landing, Biloxi, MS, 39532

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 18067 Dara Hills Rd, Gulfport, MS, 39503 generates $3,125/mo in rent and, after a $1,708/mo payment, leaves $982/mo in cash flow. Total monthly income is $3,125/mo, and annual cash flow is $11,783/yr on $115,694 invested. Return on cash invested sits at 30.09% in year one, and rental yield is 10.74% on a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation builds toward $96,422 over five years. Five-year ROI reaches 157.39% and total cumulative return in cash sums $182,088. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,125/mo property income rather than buyer’s personal income.

Single Family

Built in 1985

1 Acres lot

$N/A/sqft

No HOA