Hickory III B Plan, Swan Ridge, Gulfport, MS, 39503 | $1,340/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2785 sft

The Chelsea Plan, Magnolia Walk, Pass Christian, MS, 39571

4 Bed
2 Bath
2204 sft

Camellia V H Plan, Landry Trace, Gulfport, MS, 39503

3 Bed
2 Bath
2028 sft

202 45th St, Gulfport, MS, 39507

3 Bed
2 Bath
1771 sft

2252 Beach Dr APT 302, Gulfport, MS, 39507

Nearby investment properties with comparable prices

3 Bed
2 Bath
1925 sft

Roses V H Plan, Landry Trace, Gulfport, MS, 39503

3 Bed
2 Bath
1925 sft

Roses V G Plan, Landry Trace, Gulfport, MS, 39503

3 Bed
2 Bath
1854 sft

10009 Sanctuary Blvd, Ocean Springs, MS, 39564

Investment Property+ 2 more

4 Bed
4 Bath
2320 sft

325/327 Ruella Ave, 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 Hickory III B Plan, Swan Ridge, Gulfport, MS, 39503 priced at $346,990 pairs $3,463/mo rent with $1,340/mo cash flow after a $1,698/mo payment. Total monthly income equals $3,463/mo, and annual cash flow comes to $16,079/yr on $115,027 invested. Return on cash invested is 33.89% in year one, and rental yield stands at 11.98% on a $346,990 basis. Equity gained on principal adds $2,239/yr, and 5% annual appreciation accumulates to $95,867 by year five. Five-year ROI measures 177.7% and total cumulative return in cash reaches $204,401. For financing, Ziffy Mortgage’s DSCR program evaluates $3,463/mo property income against a $1,698/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA