18535 Elkwood DrGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 18535 Elkwood Dr, Gulfport, MS, 39503 in Gulfport. Priced at $285,000, it generates $2,319/mo in gross rent and $698/mo in net monthly cash flow, a 10.37% yield that comfortably supports the 1.81 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,374. Five-year appreciation: $78,740. Equity from principal paydown: $2,625/yr. Total projected cumulative return: $143,687.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 10.0% |
| Monthly Cash Flow | $698 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,319 |
| Total Monthly Debt Service | $1,652 |
| DSCR Ratio | 1.40x |
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 2021
0.26 Acres lot
$N/A/sqft
$130 semi-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 2021
0.26 Acres lot
$N/A/sqft
$130 semi-annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angel Schmermund • eAgent Solutions
Mls Name: MLS United
Mls ID: #4108797
Disclaimer: Information is deemed to be reliable but not guaranteed. Copyright 2025 MLS United, LLC.