Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Riverview at 13538 Willow Bluestar Loop, Riverview, FL, 33579 offers a 11.09% rental yield on a $419,900 purchase with $3,880/mo rent. Total monthly income registers $3,880/mo, and a $2,055/mo payment leaves $632/mo available for distribution. Annual cash flow reaches $7,589/yr on $139,197 to close, and return on cash invested stands at 25.36% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,011 over five years. Portfolio math shows five-year ROI at 134.11% and total cumulative return in cash at $186,684. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,880/mo property income against a $2,055/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,710 sqft lot
$N/A/sqft
$13 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $419,900 |
| 2021-04-16 | Sold | $289,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-14 | $9115.90 | -1.76% | $345,123 | 8.25% |
| 2022-03-14 | $9279.40 | 111.53% | $318,825 | 577.23% |
| 2021-03-14 | $4386.88 | 18.98% | $47,078 | 10.00% |
Listed by: Tim Terpening • REAL BROKER, LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8361906
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
