The Kingston Plan, Swan Landing, Gulfport, MS, 39503 | 6.99% Rental Yield

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
2152 sft

15819 Peapatch Rd, Biloxi, MS, 39532

5 Bed
3 Bath
2720 sft

10068 Patrick Dr, Gulfport, MS, 39503

3 Bed
3 Bath
2355 sft

15301 Parker Rd, Biloxi, MS, 39532

Investment Property+ 1 more

3 Bed
2 Bath
1853 sft

110 Driftwood 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 Kingston Plan, Swan Landing, Gulfport, MS, 39503 priced at $422,900 pairs $2,464/mo rent with after a $2,070/mo payment. Total monthly income equals $2,464/mo. Return on cash invested is 18.85% in year one, and rental yield stands at 6.99% on a $422,900 basis. Equity gained on principal adds $2,729/yr, and 5% annual appreciation accumulates to $116,839 by year five. Five-year ROI measures 97.04% and total cumulative return in cash reaches $136,037. For financing, Ziffy Mortgage’s DSCR program evaluates $2,464/mo property income against a $2,070/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA