Elliott Plan, Landon Meadows, Gulfport, MS, 39503 | $1,283/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
4000 sft

24732 Knollwood Dr, Pass Christian, MS, 39571

4 Bed
3 Bath
2328 sft

9357 Lost Tree Trl, Biloxi, MS, 39532

4 Bed
4 Bath
2785 sft

7008 Crawford Dr, Long Beach, MS, 39560

4 Bed
3 Bath
2520 sft

2303 Rue Maison, Biloxi, MS, 39532

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

6893 Osprey Dr #8HAGTC, Ocean Springs, MS, 39564

4 Bed
2 Bath
1961 sft

13468 Crane Dr, Vancleave, MS, 39565

4 Bed
3 Bath
2779 sft

Taft IV A Plan, Swan Ridge, Gulfport, MS, 39503

4 Bed
2 Bath
1892 sft

Irvine V K Plan, Shieldsboro, Bay Saint Louis, MS, 39520

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 Gulfport at Elliott Plan, Landon Meadows, Gulfport, MS, 39503 generates $3,792/mo in rent and, after a $2,007/mo payment, leaves $1,283/mo in cash flow. Total monthly income is $3,792/mo, and annual cash flow is $15,393/yr on $135,912 invested. Return on cash invested sits at 31.23% in year one, and rental yield is 11.1% on a $409,990 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,273 over five years. Five-year ROI reaches 163.48% and total cumulative return in cash sums $222,188. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,792/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA