Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Floor Plan
Floor Plan
Photo
Photo
Photo
See all photos

$339,900

For Sale - Active
10645 Chapelwood Dr, Gulfport, MS 39503
4 Beds
4 Baths
0 Square Feet
0.33 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: May 10, 2025 at 03:08AM

Investment Summary


Monthly Cash Flow
-$189
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.89
Internal Rate of Return (5 years)
1.2%

Property Description


0.33 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Beautiful home featuring 4 spacious bedrooms and 3.5 baths. Including a unique 4th bedroom with its own sitting area and full bath for a private retreat. In addition, enjoy the granite countertops, farmhouse sink faux wood blinds. The open concept offers a seamless flow, making it ideal for entertaining and everyday living. A 3-car garage provides plenty storage, and the covered rear porch offers a great space for outdoor enjoyment.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Driveway, Garage
  • Details: Driveway, Garage Faces Front, Concrete
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Exterior Features

  • Foundation: Slab
  • Roof Type: Hip

HOA

  • Has HOA: Yes
  • HOA Fee: $250/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0708N01002.085
  • Lot Size: 14374 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2020

Tax Information

  • Annual Tax: $3,733

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Heat Pump
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Harrison

Listing Details


Listed by:
Angie L Adkins
Adkins Realty, LLC
(228) 326-4149

Source:
MLS United
MLS#: 4107017
MLS United

Investment Summary


Monthly Cash Flow
-$189
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.89
Internal Rate of Return (5 years)
1.2%

Purchase Details

Find an Agent

Purchase price:
$339,900
Amount financed:
-$271,920
Down payment:
$67,980
Closing costs:
$10,197
Rehab costs:
$0
Initial cash invested:
$78,177
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$271,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$1,789
Property tax:
$311
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,296

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$311-$3,733
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (1%)
1%-$21-$252
Total operating expenses: (37%)
37%-$1,032-$12,385

Cash Flow


Monthly Yearly
Net operating income:
$1,600 $19,200
Mortgage payments:
-$1,789 -$21,468
Cash flow:
$189 $2,268