The Emily Plan, River Hills, Gulfport, MS, 39503 | $684/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2760 sft

357 Butler Rd, Ocean Springs, MS, 39564

3 Bed
2 Bath
1925 sft

Roses V H Plan, Admiral Landing, Ocean Springs, MS, 39564

3 Bed
3 Bath
1893 sft

Kai Plan, The Greens at Gulf Hills, Ocean Springs, MS, 39564

3 Bed
3 Bath
2531 sft

106 S Beach Dr, Ocean Springs, MS, 39564

Nearby investment properties with comparable prices

3 Bed
2 Bath
1561 sft

15371 Murphy St, Gulfport, MS, 39503

4 Bed
2 Bath
1900 sft

21449 W Edgewood Dr, Saucier, MS, 39574

3 Bed
2 Bath
1489 sft

14809 Pine Ridge Rd, Vancleave, MS, 39565

3 Bed
2 Bath
1850 sft

87119 Golf Club Dr, Diamondhead, MS, 39525

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

Investment property for sale in Gulfport at The Emily Plan, River Hills, Gulfport, MS, 39503 earns $684/mo cash flow from $2,471/mo rent with a $1,429/mo payment. Total monthly income totals $2,471/mo, and annual cash flow totals $8,213/yr on $96,765 capital. ROI tracks 28.4% on current figures, and rental yield reads 10.16% at a $291,900 purchase. Equity gained on principal adds $1,884/yr, and 5% annual appreciation supports $80,647 over five years. Five-year ROI reaches 148.29% and total cumulative return in cash sums $143,497. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,471/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA