3402 Tillman St, Pascagoula, MS, 39581 | $2,428/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2252 sft

7101 Belle Fontaine Dr, Ocean Springs, MS, 39564

3 Bed
3 Bath
1920 sft

16609 Old River Rd, Vancleave, MS, 39565

Coral Plan, The Enclave at Palmetto Pointe

5 Bed
3 Bath
2513 sft

Coral Plan, The Enclave at Palmetto Pointe, Ocean Springs, MS, 39564

5 Bed
3 Bath
2513 sft

3682 Olivia Dr, Ocean Springs, MS, 39564

Nearby investment properties with comparable prices

3 Bed
2 Bath
960 sft

2416 Tyler Ave, Pascagoula, MS, 39567

3 Bed
2 Bath
1126 sft

5119 Old Mobile Hwy, Pascagoula, MS, 39581

3 Bed
2 Bath
1091 sft

5400 Arrowhead Dr, Pascagoula, MS, 39581

3 Bed
1 Bath
1391 sft

511 Henry Ave, Pascagoula, MS, 39567

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 Pascagoula at 3402 Tillman St, Pascagoula, MS, 39581 offers $3,521/mo rent that, after a $711/mo payment, leaves $2,428/mo cash flow. Total monthly income is $3,521/mo, and annual cash flow is $29,139/yr on $48,176 cash. Return on cash invested measures 80.39% in year one, and rental yield stands at 29.07% at a $145,327 entry. Equity gained on principal adds $938/yr while 5% annual appreciation compounds into $40,151 by year five. Five-year ROI records 429.01% and total cumulative return in cash reaches $206,679. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,521/mo property income versus a $711/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1965

1.68 Acres lot

$N/A/sqft

No HOA