3126 Shadow Wood Dr, Ocean Springs, MS, 39564 | $555/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2000 sft

2103 Lindhridge Dr, Gulfport, MS, 39507

3 Bed
3 Bath
2006 sft

10833 Lily Ln, Gulfport, MS, 39503

4 Bed
2 Bath
1700 sft

1400 Aubin Blvd, Gautier, MS, 39553

3 Bed
2 Bath
1697 sft

2115 Lauren Dr, Biloxi, MS, 39532

Nearby investment properties with comparable prices

3 Bed
2 Bath
2520 sft

13901 E El Bonito Dr, Ocean Springs, MS, 39564

4 Bed
2 Bath
2169 sft

14145 Millie St, Diberville, MS, 39540

- Bed
- Bath
- sft

LOT 22 Shorecrest Rd #GUMCM, Biloxi, MS, 39532

4 Bed
2 Bath
1835 sft

The Rhett Plan, Mallard Creek, 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 Ocean Springs at 3126 Shadow Wood Dr, Ocean Springs, MS, 39564 priced at $369,900 pairs $2,826/mo rent with $555/mo cash flow after a $1,810/mo payment. Total monthly income equals $2,826/mo, and annual cash flow comes to $6,654/yr on $122,622 invested. Return on cash invested is 25.34% in year one, and rental yield stands at 9.17% on a $369,900 basis. Equity gained on principal adds $2,387/yr, and 5% annual appreciation accumulates to $102,197 by year five. Five-year ROI measures 131.89% and total cumulative return in cash reaches $161,722. For financing, Ziffy Mortgage’s DSCR program evaluates $2,826/mo property income against a $1,810/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2003

0.34 Acres lot

$N/A/sqft

$100 annually HOA