13227 Willow Oak Cir
Gulfport, MS 39503
List Price
$184,900
Initial Investment
$50,385Purchase 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%
Reset to DefaultEdit 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
$15,048Expenses
-$2,347Property Taxes
-$1,890Loan Payments
-$10,052Net Cash Flow
$759See 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
Agent License S51291
Century 21 Busch Realty Group
Certified Agent Brokerage:Pablo Pereyra
901 Realtor
MS Brokerage License 23628
901 Realtor
MS Brokerage License 23628
SourceMLS United
MLS #4105007
Last Updated: 06/25/2025 16:06
MLS #4105007
Last Updated: 06/25/2025 16:06