11537 W Bayshore DrCrystal RiverFL34429
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 Crystal River at 11537 W Bayshore Dr, Crystal River, FL, 34429 offers a 18.75% rental yield on a $129,000 purchase with $2,016/mo rent. Total monthly income registers $2,016/mo, and a $631/mo payment leaves $1,160/mo available for distribution. Annual cash flow reaches $13,924/yr on $42,764 to close, and return on cash invested stands at 52.47% in year one. Equity gained on principal adds $832/yr while 5% annual appreciation supports $35,640 over five years. Portfolio math shows five-year ROI at 278.12% and total cumulative return in cash at $118,933. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,016/mo property income against a $631/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1973
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34429, Crystal River, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,687 (100%) |
| Owner Occupied HU | 3,454 (60.7%) |
| Renter Occupied HU | 846 (14.9%) |
| Vacant Housing Units | 1,387 (24.4%) |
| Median Home Value | $308,497 |
| Average Home Value | $360,597 |
Housing Distribution
Address Breakdown
Residential
4,888
Single Family
4,852
Multi-Family
36
Businesses
692
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Price • Waybright Real Estate, Inc.
Mls Name: Realtors Association of Citrus County
Mls ID: #849628