1012 Waterside DrCelebrationFL34747
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Celebration at 1012 Waterside Dr, Celebration, FL, 34747 generates $3,439/mo in rent and, after a $1,752/mo payment, leaves $1,063/mo in cash flow. Total monthly income is $3,439/mo, and annual cash flow is $12,762/yr on $118,677 invested. Return on cash invested sits at 30.66% in year one, and rental yield is 11.53% on a $358,000 entry. Equity gained on principal adds $2,310/yr, while 5% annual appreciation builds toward $98,909 over five years. Five-year ROI reaches 161.1% and total cumulative return in cash sums $191,190. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,439/mo property income rather than buyer’s personal income.
Townhouse
Built in 2001
3,379 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34747, Kissimmee, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,834 (100%) |
| Owner Occupied HU | 6,319 (26.5%) |
| Renter Occupied HU | 8,146 (34.2%) |
| Vacant Housing Units | 9,369 (39.3%) |
| Median Home Value | $499,671 |
| Average Home Value | $584,362 |
Housing Distribution
Address Breakdown
Residential
16,690
Single Family
9,423
Multi-Family
7,267
Businesses
817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mark Rankin • DOWNTOWN REALTY
Mls Name: Stellar MLS
Mls ID: #S5142520