321 Woodcrest Dr, Long Beach, MS, 39560 | $427/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

3 Bed
2 Bath
1300 sft

12294 Windward Dr, Gulfport, MS, 39503

4 Bed
2 Bath
1608 sft

14130 Mays Rd, Gulfport, MS, 39503

3 Bed
2 Bath
1662 sft

2500 Orleans Rd, Biloxi, MS, 39531

4 Bed
2 Bath
1522 sft

Ballentine II H Plan, Stockridge, Gulfport, MS, 39503

Nearby investment properties with comparable prices

$ 206,500

ROI

Cash Flow/m

- Bed
- Bath
- sft

955 Motsie Rd #11, Biloxi, MS, 39532

$ 206,500

ROI

Cash Flow/m

- Bed
- Bath
- sft

955 Motsie Rd #25, Biloxi, MS, 39532

- Bed
- Bath
5104 sft

3518 Southward Dr, Gulfport, MS, 39501

3 Bed
2 Bath
1107 sft

13337 Willow Oak Cir, 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

Rental property for sale in Long Beach at 321 Woodcrest Dr, Long Beach, MS, 39560 offers $1,920/mo rent that, after a $1,187/mo payment, leaves $427/mo cash flow. Total monthly income is $1,920/mo, and annual cash flow is $5,122/yr on $80,389 cash. Return on cash invested measures 26.28% in year one, and rental yield stands at 9.5% at a $242,500 entry. Equity gained on principal adds $1,565/yr while 5% annual appreciation compounds into $66,998 by year five. Five-year ROI records 136.97% and total cumulative return in cash reaches $110,107. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,920/mo property income versus a $1,187/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2003

0.26 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39560, Long Beach, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,850 (100%)
Owner Occupied HU	5,588 (63.1%)
Renter Occupied HU	2,627 (29.7%)
Vacant Housing Units	635 ( 7.2%)
Median Home Value	$237,250
Average Home Value	$266,108