The Kingston Plan, River Hills, Gulfport, MS, 39503 | $755/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2700 sft

12441 Old Cypress Creek Cv, Diberville, MS, 39540

2 Bed
2 Bath
1298 sft

2060 Beach Blvd UNIT 902, Biloxi, MS, 39531

4 Bed
2 Bath
2246 sft

7432 Saints Cir, Ocean Springs, MS, 39564

4 Bed
2 Bath
2289 sft

1012 Enclave Cir, Long Beach, MS, 39560

Nearby investment properties with comparable prices

$ 362,100

ROI

Cash Flow/m

- Bed
- Bath
- sft

Salt Bush Dr #6QXKKC, Gulfport, MS, 39503

4 Bed
2 Bath
2562 sft

10306 Maple Cv, Vancleave, MS, 39565

3 Bed
2 Bath
1898 sft

19185 Sues Rd, Kiln, MS, 39556

4 Bed
2 Bath
3379 sft

12320 Fox Forest Dr, 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 The Kingston Plan, River Hills, Gulfport, MS, 39503 priced at $425,900 converts $3,362/mo rent into $755/mo cash flow after a $2,085/mo obligation. Total monthly income equals $3,362/mo, and annual cash flow totals $9,063/yr on $141,186 invested. Return on cash invested prints 26.33% in year one, and rental yield reads 9.47% against a $425,900 entry. Equity gained on principal adds $2,748/yr, while 5% annual appreciation compiles into $117,668 by year five. Five-year ROI reaches 137.2% and total cumulative return in cash sums $193,703. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,362/mo property income covering a $2,085/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA