11728 Crest Creek DrRiverviewFL33569
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 11728 Crest Creek Dr, Riverview, FL, 33569 in Riverview speaks for itself: 10.16% gross on a $305,000 price, generating $2,584/mo in rent and $542/mo in net income after the $1,371/mo debt service. DSCR 1.88, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,499 stacks alongside $84,266 in projected five-year appreciation and $2,809/yr in principal reduction. Projected total cumulative return: $151,226.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.0% |
| Monthly Cash Flow | $542 | $300 |
City averages based on Riverview market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,584 |
| Total Monthly Debt Service | $1,921 |
| DSCR Ratio | 1.35x |
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 2004
4,480 sqft lot
$N/A/sqft
$18 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 2004
4,480 sqft lot
$N/A/sqft
$18 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: Lisa Corallo • KELLER WILLIAMS SOUTH SHORE
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8390542
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