12331 Yellow Rose CirRiverviewFL33569
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 12331 Yellow Rose Cir, Riverview, FL, 33569 in Riverview is narrow, $198/mo net on $3,145/mo rent after the $1,888/mo debt service, but the property operates at break-even-plus, not a loss. At $419,900 with a 8.99% yield, the long-run equity case via 5% appreciation ($116,011 over five years) and $3,867/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.67 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $173,524.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.0% |
| Monthly Cash Flow | $198 | $300 |
City averages based on Riverview market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,145 |
| Total Monthly Debt Service | $2,780 |
| DSCR Ratio | 1.13x |
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 1988
8,712 sqft lot
$N/A/sqft
No 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 1988
8,712 sqft lot
$N/A/sqft
No 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