12401 Shining Willow St, Riverview, FL, 33579 | $218/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

12401 Shining Willow St, Riverview, FL, 33579 | $218/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2294 sft

6224 Golden Beach Dr, Apollo Beach, FL, 33572

3 Bed
4 Bath
2778 sft

16938 Scuba Crest St, Wimauma, FL, 33598

4 Bed
3 Bath
2395 sft

6622 Devesta Loop, Palmetto, FL, 34221

EDISON Plan, Rye Ranch : Americana Series

5 Bed
3 Bath
2112 sft

EDISON Plan, Rye Ranch : Americana Series, Parrish, FL, 34219

Nearby investment properties with comparable prices

4 Bed
3 Bath
2500 sft

13622 Tonya Anne Dr, Riverview, FL, 33579

6 Bed
3 Bath
3092 sft

12325 Prairie Valley Ln, Riverview, FL, 33579

3 Bed
2 Bath
1886 sft

4911 Caserta Ct, Palmetto, FL, 34221

4 Bed
3 Bath
2900 sft

11628 Middle Fork Way, Parrish, FL, 34219

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Riverview at 12401 Shining Willow St, Riverview, FL, 33579 generates $3,602/mo in rent and, after a $2,496/mo payment, leaves $218/mo in cash flow. Total monthly income is $3,602/mo, and annual cash flow is $2,613/yr on $167,790 invested. Return on cash invested sits at 21.62% in year one, and rental yield is 8.48% on a $510,000 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 112.56% and total cumulative return in cash sums $188,871. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,602/mo property income rather than buyer’s personal income.

Single Family

Built in 2022

7,200 sqft lot

$N/A/sqft

No HOA

More details about the property

Motivated Seller!! Welcome to this beautifully designed open-concept, split-plan home featuring 4 spacious bedrooms, 3.5 bathrooms and plenty of room for guests or multi-generational living. This large single-family residence is ideal for both everyday comfort and entertaining on a grand scale. The heart of the home boasts a beautifully open kitchen that flows seamlessly into the living and dining areas, creating the perfect space for gatherings. Expansive windows provide natural light throughout enhancing the warm and welcoming atmosphere. The private mother-in-law suite offers its own bedroom, bathroom, kitchenette and sitting area - ideal for extended family, visitors or a potential rental opportunity. The split-bedroom layout ensures privacy, with the primary suite tucked away from the secondary bedrooms. The luxurious primary suite features a spacious ensuite bathroom and generous closet space. The Cedarbrook Community offers resort-style amenities including: sparkling pool, clubhouse, playgrounds, sport courts, scenic walking trails, optional on-site daycare for added convenience. This home offers a VA assumable loan for a VA approved buyer. Come view this lovely home - at this price, it could be yours!