18185 Beechwood CvGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 18185 Beechwood Cv, Gulfport, MS, 39503 in Gulfport is listed at $255,000 and delivers $1,877/mo in rent and $213/mo in net monthly cash flow. The 8.83% yield and 1.64 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $70,452 over five years, and $2,349/yr in principal reduction supplements cash return. Total projected cumulative return: $110,747.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 10.0% |
| Monthly Cash Flow | $213 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,877 |
| Total Monthly Debt Service | $1,563 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2023
8,276 sqft lot
$N/A/sqft
$260 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2023
8,276 sqft lot
$N/A/sqft
$260 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emanuel Fenech • Fenech & Co. Real Estate
Mls Name: MLS United
Mls ID: #4117672
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.