Hickory III H Plan, Landry TraceGulfportMS39503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find Hickory III H Plan, Landry Trace, Gulfport, MS, 39503 in Gulfport hard to pass up. The 11.23% gross yield on a $352,990 purchase results in $3,302/mo in rent and $1,142/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.08). Annual cash flow of $13,707, five-year appreciation of $97,525, and $3,251/yr in equity build-up combine for a projected total cumulative return of $207,257.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 10.0% |
| Monthly Cash Flow | $1,142 | $850 |
City averages based on Gulfport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,302 |
| Total Monthly Debt Service | $2,020 |
| DSCR Ratio | 1.63x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • DSLD Homes - Mississippi
Mls Name: DSLD Homes
Mls Provider:
Mls ID: #N/A