13227 Willow Oak Cir

Gulfport, MS 39503

3 bd, 2 ba | 900 sqft | Built in 2023

List Price
$184,900

Initial Investment

$50,385

Purchase Price

$184,900

Down Payment

25%

Rent

$1,320

Total Return

$41,650

Annualized Return

13.2%

Cap Rate

5.9%

Gross Yield

8.6%

Cash Flow

$759

Appreciation

3.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

6,970

HOA

$10/mo

Flood Risk

Not Required

A Home Designed for Peace and Simplicity
This thoughtfully designed 3-bedroom, 1.5-bathroom home is perfect for those who value peace, simplicity, and connection with nature. Built with the idea of doing more with less, it offers a tranquil retreat from the busyness of life while still providing everything needed for comfort and convenience.
The open and efficient layout ensures a seamless flow, making the space feel both inviting and functional. The backyard is a true highlight, offering ample room for gardening, outdoor projects, or future expansions like an extended deck or storage shed. At the same time, nature is free to thrive, creating a serene and natural backdrop.
Nestled in a quiet neighborhood with minimal HOA fees, this home gives you the freedom to enjoy your space without unnecessary restrictions. Whether you're looking for a peaceful place to call home or a fresh start with less stress and more enjoyment, this property is the perfect fit.
Owner is open to rent to own for 13 months. Come experience the tranquility for yourself—schedule a tour today!

See more in Analysis
Pablo Pereyra
901 Realtor
MS Agent License #23667

Annual Financial Highlights

Expected Rent

$15,048

Expenses

-$2,347

Property Taxes

-$1,890

Loan Payments

-$10,052

Net Cash Flow

$759

See 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:Carl Watson
Agent License S51291
Century 21 Busch Realty Group
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
MS Brokerage License 23628
SourceMLS United
MLS #4105007
Last Updated: 06/25/2025 16:06
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.