Camellia V B Plan, The Oaks Golf Community of Pass Christian,Pass Christian,MS,39571

Investment Highlights

Investment property for sale in Pass Christian at Camellia V B Plan, The Oaks Golf Community of Pass Christian, Pass Christian, MS, 39571 offers a 11.09% rental yield on a $380,990 purchase with $3,522/mo rent. Total monthly income registers $3,522/mo, and a $1,865/mo payment leaves $1,190/mo available for distribution. Annual cash flow reaches $14,283/yr on $126,298 to close, and return on cash invested stands at 31.22% in year one. Equity gained on principal adds $2,458/yr while 5% annual appreciation supports $105,261 over five years. Portfolio math shows five-year ROI at 163.42% and total cumulative return in cash at $206,399. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,522/mo property income against a $1,865/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.