28 31st St
Gulfport, MS 39507
List Price
$195,000
Initial Investment
$53,138Purchase Price
$195,000
Down Payment
25%
Rent
$1,680
Total Return
$55,487
Annualized Return
16.8%
Cap Rate
7.4%
Gross Yield
10.3%
Cash Flow
$2,985
Appreciation
3.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
13,068
HOA
None
Flood Risk
High Risk - Zone A
Super cute 4 bedroom home with fresh paint on the interior. Updated Kitchen with granite ctops, custom cabinets, all SS appliances and open to dining & living room. Ceramic tile flooring through out. House got all new soundproof windows & doors in 2019 from Gulfport Airport Authority. Plus it Comes with a WHOLE HOUSE GENERATOR, Tankless Hot Water Heater (gas) Washer/Dryer in Laudry Rm with cabinets & Sink. Bonus room that can be used as an Office or lg Stroage Rm. Great screened in patio & an side entry carport for 2 cars. Workshop/Stg in the fenced in backyard, plus a Firepit to enjoy. Close to resturants, shopping, schools and a short walk to the beach. Move in ready home that comes with several wall mounted TV's. Come see today.
See more in Analysis
Pablo Pereyra
901 Realtor
MS Agent License #23667
Annual Financial Highlights
Expected Rent
$19,152Expenses
-$3,665Property Taxes
-$1,900Loan Payments
-$10,601Net Cash Flow
$2,985See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Cindy Riemann
Agent License B15598
Coldwell Banker Alfonso Realty-Lorraine Rd
Agent License B15598
Coldwell Banker Alfonso Realty-Lorraine Rd
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
MS Brokerage License 23628
901 Realtor
MS Brokerage License 23628
SourceMLS United
MLS #4106886
Last Updated: 03/17/2025 15:03
MLS #4106886
Last Updated: 03/17/2025 15:03