16047 S April Dr · Gulfport, MS
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.7%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,241 – $2,305
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +12.7/30.0
- ARV discount +6.7/15.0
- Rent growth +4.2/5.0
- Schools +4.2/10.0
- DSCR +3.8/10.0
- Livability +3.7/5.0
- 1% rule +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$255,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
Key facts
- 8,276 sq ft lot
- 2 garage spots
- Built 2000
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/1.5-bath single-family listed at $255k.
Deal economics
- At list price, monthly cash flow is $-30 ($-362/yr) — negative.
- To cash-flow at today's rent, offer at most $250k (2.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (23.2% below list).
- Recommended offer: $196k (23.2% below list) — sets the bar for 1% rule.
- Cap rate 6.2% vs local median 4.9% in Gulfport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 73/100 on livability (#15 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
- Harrison County School District (rural): math 52% / reading 46% proficiency, ranked #14 of 130 in MS (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+7.0%/yr); 770 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,194 units permitted in Harrison County in 2024 (0 in 5+ unit buildings).
- This rent runs 38% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Harrison County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 56 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 56 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.77% ✗
- Cap rate
- 6.15%
- Cash-on-cash
- -0.51%
- DSCR
- 0.98
- GRM
- 10.9
CMA / ARV
- ARV (on-the-fly)
- $250,521
- Comps found
- 9
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 16047 S April Dr | 0.00mi | 4/2.5 | 2,217 (0%) | 1mo | $255,000 | $115 | 95 |
| 11089 Coleman Rd | 0.19mi | 3/2.0 (-1) | 2,246 (+1%) | 3mo | $133,911 | $60 | 80 |
| 10510 Steeplechase Dr | 0.21mi | 4/2.5 | 2,258 (+2%) | 9mo | $254,900 | $113 | 76 |
| 11237 Coleman Rd | 0.34mi | 4/2.0 | 2,300 (+4%) | 4mo | $275,000 | $120 | 73 |
| 10563 Steeplechase Dr | 0.24mi | 4/2.5 | 2,350 (+6%) | 3mo | $264,900 | $113 | 72 |
| 10490 Steeplechase Dr | 0.18mi | 4/2.5 | 2,225 (+0%) | 18mo | $252,900 | $114 | 72 |
| 16174 Saddle Dr | 0.25mi | 4/2.0 | 2,298 (+4%) | 14mo | $250,000 | $109 | 68 |
| 16191 Saddle Dr | 0.29mi | 4/2.0 | 2,295 (+4%) | 23mo | $210,000 | $92 | 59 |
| 16223 Saddle Dr | 0.24mi | 4/2.5 | 2,442 (+10%) | 16mo | $259,900 | $106 | 54 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 6.99% rent growth · sell at horizon
- IRR
- -13.2%
- Equity multiple
- 0.51×
- Total profit
- $-35,150
- Equity at exit
- $38,021
- IRR
- 0.5%
- Equity multiple
- 1.04×
- Total profit
- $3,000
- Equity at exit
- $22,048
Cash invested: $71,400 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Mississippi
- 90 Strongly Landlord-Friendly · R+11
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 39503
- Home prices YoY
- -21.5%
- Rents YoY
- 7.0%
- Active inventory
- 770
- Price-to-rent
- 10.9×
Monthly cashflow live
- Estimated rent
- $1,958 high interval (Pro) →
- Mortgage (P&I)
- −$1,337
- Tax from tax record
- −$133 /mo · $1,599/yr
- Insurance
- −$106
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$411
- Net cashflow
- $-30
Break-even live
Sensitivity live
| Price | -10% $114 | -5% $42 | +0% $-30 | +5% $-102 | +10% $-174 |
|---|---|---|---|---|---|
| Rent | -10% $-185 | -5% $-107 | +0% $-30 | +5% $47 | +10% $125 |
| Rate | -1.0pp $98 | -0.5pp $35 | base $-30 | +0.5pp $-96 | +1.0pp $-163 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $63,750
- Closing costs
- $7,650
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 12 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 10466 Steeplechase Dr Gulfport, MS | 3.0 | 2.0 | 1677 | $1,800 | $1.07 | 15d | 1 | 0.17mi |
| 16222 Saddle Dr Gulfport, MS | 3.0 | 2.0 | 1680 | $1,600 | $0.95 | 23d | 1 | 0.25mi |
| 10261 English Manor Dr Gulfport, MS | 3.0 | 2.0 | 1512 | $2,000 | $1.32 | 45d | 1 | 0.74mi |
| 11601 Oaklane Dr Gulfport, MS | 3.0 | 2.0 | 1568 | $1,525 | $0.97 | 15d | 1 | 0.94mi |
| 10667 Wren Grv Gulfport, MS | 4.0 | 3.0 | 2076 | $2,850 | $1.37 | 45d | 1 | 0.95mi |
| 11413 Camden Court Cir Gulfport, MS | 3.0 | 2.0 | 1495 | $1,775 | $1.19 | 45d | 1 | 1.02mi |
| 11425 Camden Court Cir Gulfport, MS | 3.0 | 2.0 | 1495 | $1,775 | $1.19 | 23d | 1 | 1.02mi |
| 11405 Camden Court Cir Gulfport, MS | 3.0 | 2.0 | 1495 | $1,775 | $1.19 | 45d | 1 | 1.02mi |
| 11487 Camden Court Cir Gulfport, MS | 3.0 | 2.0 | 1495 | $1,775 | $1.19 | 45d | 1 | 1.02mi |
| 11502 Camden Court Cir Gulfport, MS | 3.0 | 2.0 | 1495 | $1,775 | $1.19 | 23d | 1 | 1.10mi |
| 10749 Chapelwood Dr Gulfport, MS | 4.0 | 2.5 | 2306 | $2,250 | $0.98 | 45d | 1 | 1.18mi |
| 15373 Saint Charles St Gulfport, MS | 3.0 | 1.0–3.0 | 1075 | $1,350 | $1.26 | 45d | 2 | 1.24mi |
Listing history 18 events
-
2026-04-09status Pending
-
2026-02-12$255,000 Active
-
2025-06-13historical $1,150
-
2025-06-10$1,150
-
2025-06-09historical $2,050
-
2025-06-09$2,050
-
2022-10-12soldstatus
-
2022-10-11soldstatus Closed 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-08-21status Pending 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-08-17price $234,900 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-08-10price $239,900 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-08-04status Active 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-08-04status Pending 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-07-26price $248,800 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2022-07-07$253,800 Active 1357-char remark
Show marketing remark (1357 chars)
Beautifully maintained home with large fenced yard and screened back porch in search of a new person to call it home. Introducing 16047 S. April, conveniently located near the NCBC base, Crossroads Shopping Center and the I-10 and 49 interchange. Your home features a first-floor master retreat with a Jacuzzi tub in the bathroom, ideal for relieving all of the stress of a long day. Imagine relaxing downstairs while your rowdy crew is upstairs utilizing one of the two flex spaces. A loft overlooking the main living space makes a great second living room or play area, while your rec room can serve as an office, gaming space, play area or an extra bedroom - the possibilities are endless! Two additional bedrooms with walk-in closets are located on your second floor, providing lots of storage space for everyone in the home. Your main living space features a fireplace and high ceiling. Imagine snuggling up to the fire on a chilly evening while enjoying a movie or enjoying the company of friends. Your friends and family will also love your screened in back porch and fenced back yard, the perfect spot for hosting a cookout or outdoor gathering. Your back yard also houses a shed for your gardening gear, tools or even your ''big toys.'' If you're ready to be near the hustle and bustle of the 49 corridor, but on a quiet street, call or text today!
-
2018-12-26soldstatus
-
2018-12-18soldstatus 573-char remark
Show marketing remark (573 chars)
This ia a beautifully landscaped,spacious 2 story house. Bottom floor has the Master bedroom (with private bath including a Jacuzzi tub) , utility/laundry r m, living r m, kitchen, dinning r m, 1/2 Bath, and a really nice screened in back porch to relax in. Upstairs you will find 2 nice sized bedrooms, a bath, a loft (great for an office), and a 400 sq. ft den/rec room. Walk in closets thru-out All new paint and carpet. Fantastic Location. Near Sams Club, I-10,several restaurants, CrossRoads S/C, Home Depot, the Outlet Mall. Approx 5 miles to the beautiful Beaches
-
2018-08-17$175,900 573-char remark
Show marketing remark (573 chars)
This ia a beautifully landscaped,spacious 2 story house. Bottom floor has the Master bedroom (with private bath including a Jacuzzi tub) , utility/laundry r m, living r m, kitchen, dinning r m, 1/2 Bath, and a really nice screened in back porch to relax in. Upstairs you will find 2 nice sized bedrooms, a bath, a loft (great for an office), and a 400 sq. ft den/rec room. Walk in closets thru-out All new paint and carpet. Fantastic Location. Near Sams Club, I-10,several restaurants, CrossRoads S/C, Home Depot, the Outlet Mall. Approx 5 miles to the beautiful Beaches
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MS · Resets to sale price
- Current annual tax
- $1,599 · $133/mo
- Projected year-2 tax
- $2,015 · $168/mo
- Expected delta
- +$415/yr (+$35/mo · 26.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
- Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,493
- − Mortgage interest
- −$14,284
- − Property taxes
- −$1,599
- − Insurance
- −$1,275
- − Repairs & maintenance
- −$1,879
- − Management
- −$1,879
- − Depreciation
- −$7,418
- Taxable loss
- −$4,842
- Est. tax savings @ 24.0%
- +$1,162
- After-tax cash flow
- $800/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Harrison County School District
- NCES district ID
- 2801770
- Math proficiency
- 52% ▼ -4.00%
- Reading proficiency
- 46% ▼ -4.00%
- Median HH income
- $46,504
- Composite
- 41.66/100
- National rank
- #3419
- State rank
- #14 of 130 in MS
Livability — Gulfport
- Score
- 73/100
- State rank
- #15
- US rank
- #5010
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Harrison County · 178,171 people
- City population
- 96,188
- Metro
- Gulfport-Biloxi, MS
- Population (ZIP)
- 55,059
- Household income
- $62,641
- Rent vs Own
- Severe rent burden
- 1686.0
Population outlook (Harrison County) Hauer SSP2
- Today (2025)
- 228,444 people
- By 2030
- 241,942 · +5.9%
- By 2040
- 267,531 · +17.1%
- By 2050
- 291,062 · +27.4%
- By 2075
- 346,711 · +51.8%
- By 2100
- 378,165 · +65.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- White 58% Black 27% Two or more races 9% Hispanic / Latino 6% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 1%
- Common ancestry
- Lithuanian 5% Slovak 1% Portuguese 1%
- Foreign-born
- 3% · Canada
- Languages at home
- 95% English-only · Spanish 3%
Political lean MEDSL · Harrison
- 2024 margin
- Strong R (+28.9) · D 35.0% · R 63.9% · Other 1.1%
- 2008→2024 swing
- -2.9pp toward R · 2008: -26.0pp · 2024: -28.9pp
- All cycles
- 2024: R+28.9 2020: R+25.2 2016: R+30.7 2012: R+26.6 2008: R+26.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -51.39%
- Current HPI
- 187.285
- Rent YoY
- ▲ 6.99%
- Metro
- Gulfport-Biloxi, MS
- State GDP YoY
- —
- F500 in state
- 0
Price history
+45.0% since first listed18 events — show timeline
- 2026-04-09 Pending — MLSU
- 2026-02-12 Listed $255,000 MLSU
- 2025-06-13 Rental Removed $1,150 Avail
- 2025-06-10 Listed for Rent $1,150 Avail
- 2025-06-09 Rental Removed $2,050 REDFIN
- 2025-06-09 Listed for Rent $2,050 REDFIN
- 2022-10-12 Sold (Public Records) — Public Records
- 2022-10-11 Sold (MLS) — MLSU
- 2022-08-21 Pending — MLSU
- 2022-08-17 Price Changed $234,900 MLSU
- 2022-08-10 Price Changed $239,900 MLSU
- 2022-08-04 Relisted — MLSU
- 2022-08-04 Pending — MLSU
- 2022-07-26 Price Changed $248,800 MLSU
- 2022-07-07 Listed $253,800 MLSU
- 2018-12-26 Sold (Public Records) — Public Records
- 2018-12-18 Sold (MLS) — MLSU
- 2018-08-17 Listed $175,900 MLSU
Property tax history
+2.6%/yrLatest (2025): $1,599 · +5.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…