11466 Captiva Kay DrRiverviewFL33569
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 11466 Captiva Kay Dr, Riverview, FL, 33569 in Riverview at $275,000 earns $2,249/mo in rent and nets $61/mo after the $1,237/mo payment, a 9.81% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $75,977 over five years. Ziffy Mortgage underwrites this on a 1.82 DSCR without U.S. credit history. With $2,533/yr in principal paydown, total projected return reaches $110,355.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.0% |
| Monthly Cash Flow | $61 | $300 |
City averages based on Riverview market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,249 |
| Total Monthly Debt Service | $2,079 |
| DSCR Ratio | 1.08x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2005
4,083 sqft lot
$N/A/sqft
$363 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33569, Riverview, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,995 (100%) |
| Owner Occupied HU | 9,307 (77.6%) |
| Renter Occupied HU | 2,058 (17.2%) |
| Vacant Housing Units | 630 ( 5.3%) |
| Median Home Value | $415,008 |
| Average Home Value | $443,599 |
Housing Distribution
Address Breakdown
Residential
11,427
Single Family
10,946
Multi-Family
481
Businesses
196
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
Single Family
Built in 2005
4,083 sqft lot
$N/A/sqft
$363 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33569, Riverview, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,995 (100%) |
| Owner Occupied HU | 9,307 (77.6%) |
| Renter Occupied HU | 2,058 (17.2%) |
| Vacant Housing Units | 630 ( 5.3%) |
| Median Home Value | $415,008 |
| Average Home Value | $443,599 |
Housing Distribution
Address Breakdown
Residential
11,427
Single Family
10,946
Multi-Family
481
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tyler Janssen • INSPIRED REALTY, LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8475775
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511