The Cairn Plan, Autumn Lake, Gulfport, MS, 39503 | $550/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1821 sft

2181 George Walton Dr, Biloxi, MS, 39531

3 Bed
2 Bath
1558 sft

14123 Anandale Cir, Gulfport, MS, 39503

3 Bed
2 Bath
1404 sft

10160 Sadler Ln, Diberville, MS, 39540

3 Bed
2 Bath
1411 sft

Westerhold IV H Plan, Crystal Lake, Gulfport, MS, 39503

Nearby investment properties with comparable prices

3 Bed
3 Bath
1786 sft

2106 Lauren Dr, Biloxi, MS, 39532

4 Bed
2 Bath
1755 sft

602 Verbena Dr, Long Beach, MS, 39560

3 Bed
1 Bath
2602 sft

88377 Diamondhead Dr E, Diamondhead, MS, 39525

4 Bed
2 Bath
1830 sft

140 Rosie Dr, Long Beach, MS, 39560

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 The Cairn Plan, Autumn Lake, Gulfport, MS, 39503 priced at $312,900 pairs $2,464/mo rent with $550/mo cash flow after a $1,531/mo payment. Total monthly income equals $2,464/mo, and annual cash flow comes to $6,596/yr on $103,726 invested. Return on cash invested is 26.27% in year one, and rental yield stands at 9.45% on a $312,900 basis. Equity gained on principal adds $2,019/yr, and 5% annual appreciation accumulates to $86,449 by year five. Five-year ROI measures 136.84% and total cumulative return in cash reaches $141,942. For financing, Ziffy Mortgage’s DSCR program evaluates $2,464/mo property income against a $1,531/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA