Roses V A Plan, Swan Ridge, Gulfport, MS, 39503 | $967/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1907 sft

796 Hapuna Pl, Diamondhead, MS, 39525

3 Bed
2 Bath
1204 sft

208 Sycamore St, Bay Saint Louis, MS, 39520

4 Bed
3 Bath
2277 sft

21377 Houston Ladner Rd, Saucier, MS, 39574

2 Bed
2 Bath
1894 sft

14516 Lemoyne Blvd, Biloxi, MS, 39532

Nearby investment properties with comparable prices

4 Bed
2 Bath
1635 sft

14930 Fritz Cir, Gulfport, MS, 39503

2 Bed
2 Bath
972 sft

1515 E Beach Blvd APT 132, Pass Christian, MS, 39571

2 Bed
2 Bath
1184 sft

776 Moanalua Way #203, Diamondhead, MS, 39525

3 Bed
2 Bath
1642 sft

Frazier V G Plan, Stockridge, 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

Rental property for sale in Gulfport at Roses V A Plan, Swan Ridge, Gulfport, MS, 39503 generates $2,735/mo in rent and, after a $1,414/mo payment, leaves $967/mo in cash flow. Total monthly income is $2,735/mo, and annual cash flow is $11,604/yr on $95,800 invested. Return on cash invested sits at 32.02% in year one, and rental yield is 11.36% on a $288,990 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,843 over five years. Five-year ROI reaches 167.69% and total cumulative return in cash sums $160,643. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,735/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA