3402 Tillman StPascagoulaMS39581
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3402 Tillman St, Pascagoula, MS, 39581 in Pascagoula speaks for itself: 29.07% gross on a $145,327 price, generating $3,521/mo in rent and $2,428/mo in net income after the $653/mo debt service. DSCR 5.39, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $29,133 stacks alongside $40,151 in projected five-year appreciation and $1,338/yr in principal reduction. Projected total cumulative return: $212,254.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 29.1% | 6.2% |
| Monthly Cash Flow | $2,428 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,521 |
| Total Monthly Debt Service | $1,035 |
| DSCR Ratio | 3.40x |
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 1965
1.68 Acres lot
$N/A/sqft
No 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 1965
1.68 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A