The Hawthorne Plan, Swan Landing,Gulfport,MS,39503

Investment Highlights

Investment property for sale in Gulfport at The Hawthorne Plan, Swan Landing, Gulfport, MS, 39503 listed at $387,900 pairs $3,077/mo rent with a $1,899/mo payment to leave $703/mo cash flow. Total monthly income runs $3,077/mo, and annual cash flow reaches $8,434/yr on $128,589 cash to close. Return on cash invested measures 26.47% in year one, and rental yield registers 9.52% at a $387,900 basis. Equity gained on principal adds $2,503/yr, and annual property appreciation at 5% supports $107,170 by year five. Five-year ROI tracks 137.93% and total cumulative return in cash totals $177,357. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,077/mo property income relative to a $1,899/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).