22431 Willow Lakes DrLutzFL33549
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 Lutz at 22431 Willow Lakes Dr, Lutz, FL, 33549 listed at $549,400 pairs $3,791/mo rent with a $2,689/mo payment to leave $85/mo cash flow. Total monthly income runs $3,791/mo, and annual cash flow reaches $1,022/yr on $180,753 cash to close. Return on cash invested measures 20.63% in year one, and rental yield registers 8.28% at a $549,400 basis. Equity gained on principal adds $3,545/yr, and annual property appreciation at 5% supports $151,789 by year five. Five-year ROI tracks 107.41% and total cumulative return in cash totals $194,137. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,791/mo property income relative to a $2,689/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
8,712 sqft lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33549, Lutz, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,476 (100%) |
| Owner Occupied HU | 5,596 (66.0%) |
| Renter Occupied HU | 2,515 (29.7%) |
| Vacant Housing Units | 365 ( 4.3%) |
| Median Home Value | $466,952 |
| Average Home Value | $498,666 |
Housing Distribution
Address Breakdown
Residential
7,330
Single Family
6,539
Multi-Family
791
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stewart Wasoba Jr. • RE/MAX Champions
Mls Name: Realtors Association of Citrus County
Mls Provider:
Mls ID: #844685
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.