The Destin Plan, River Hills, Gulfport, MS, 39503 | $237/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
2 Bath
- sft

557 1/2 Aila St, Diamondhead, MS, 39525

3 Bed
4 Bath
2400 sft

1418 33rd Ave, Gulfport, MS, 39501

3 Bed
2 Bath
1845 sft

1312 Redfish Dr, Gulfport, MS, 39507

4 Bed
2 Bath
1906 sft

1303 Redfish Dr, Gulfport, MS, 39507

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 Destin Plan, River Hills, Gulfport, MS, 39503 priced at $363,900 pairs $2,464/mo rent with $237/mo cash flow after a $1,781/mo payment. Total monthly income equals $2,464/mo, and annual cash flow comes to $2,847/yr on $120,633 invested. Return on cash invested is 22.27% in year one, and rental yield stands at 8.13% on a $363,900 basis. Equity gained on principal adds $2,348/yr, and 5% annual appreciation accumulates to $100,539 by year five. Five-year ROI measures 115.42% and total cumulative return in cash reaches $139,234. For financing, Ziffy Mortgage’s DSCR program evaluates $2,464/mo property income against a $1,781/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA