115 Harbor DrKey LargoFL33037
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
Investment property for sale in Key Largo at 115 Harbor Dr, Key Largo, FL, 33037 uses $165,419 cash to close to unlock $7,787/yr annual cash flow and $649/mo monthly cash flow. Total monthly income runs $3,960/mo, and a $2,442/mo payment keeps the spread at $649/mo. Purchase price stands at $499,000, and rental yield measures 9.52% with $3,960/mo rent. Return on cash invested shows 24.62% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 128.67% and total cumulative return in cash records $212,838. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,960/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 1955
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33037, Key Largo, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,705 (100%) |
| Owner Occupied HU | 4,666 (43.6%) |
| Renter Occupied HU | 1,622 (15.2%) |
| Vacant Housing Units | 4,417 (41.3%) |
| Median Home Value | $777,375 |
| Average Home Value | $1,018,328 |
Housing Distribution
Address Breakdown
Residential
8,579
Single Family
8,132
Multi-Family
447
Businesses
826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christy Hughes • Coldwell Banker Schmitt Islamorada
Mls Name: FLKMLS
Mls Provider:
Mls ID: #612449
Disclaimer: MLS Internet Data Exchange (IDX) information is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing, and that the data is deemed reliable but is not guaranteed accurate by the Florida Keys Board of Realtors.