835 Ellington Dr, Biloxi, MS, 39532 | $57/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1314 sft

1213 Century Oaks Dr #A, Gulfport, MS, 39507

3 Bed
2 Bath
1582 sft

3605 N 9th St, Ocean Springs, MS, 39564

4 Bed
2 Bath
1427 sft

626 S Sherwood Dr, Gulfport, MS, 39507

1 Bed
1 Bath
944 sft

2252 Beach Dr, Gulfport, MS, 39507

Nearby investment properties with comparable prices

3 Bed
3 Bath
1521 sft

7821 Reagan Ct, Ocean Springs, MS, 39564

3 Bed
3 Bath
1521 sft

7825 Reagan Ct, Ocean Springs, MS, 39564

3 Bed
3 Bath
1537 sft

12300 Sinclair Dr, Gulfport, MS, 39503

3 Bed
3 Bath
1537 sft

12298 Sinclair Dr, 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

Investment property for sale in Biloxi at 835 Ellington Dr, Biloxi, MS, 39532 with 5% annual appreciation on a $255,000 basis while $1,706/mo rent supports operations. Total monthly income totals $1,706/mo and a $1,248/mo payment preserves $57/mo for cash returns. Annual cash flow comes to $684/yr on $84,533 deployed, and return on cash invested reaches 20.72% in year one. Equity gained on principal adds $1,645/yr, and five-year appreciation sums $70,452 alongside rental yield of 8.03%. Five-year ROI measures 107.61% and total cumulative return in cash totals $90,968.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,706/mo property income versus a $1,248/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2004

0.61 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39532, Biloxi, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,017 (100%)
Owner Occupied HU	9,809 (61.2%)
Renter Occupied HU	5,072 (31.7%)
Vacant Housing Units	1,136 ( 7.1%)
Median Home Value	$274,646
Average Home Value	$326,970