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% |
Rental property for sale in Davenport at 2454 Belle Haven Way, Davenport, FL, 33896 priced at $393,000 converts $3,000/mo rent into $152/mo cash flow after a $1,924/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $1,818/yr on $130,280 invested. Return on cash invested prints 21.3% in year one, and rental yield reads 9.16% against a $393,000 entry. Equity gained on principal adds $2,536/yr, while 5% annual appreciation compiles into $108,579 by year five. Five-year ROI reaches 111.73% and total cumulative return in cash sums $145,562. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $1,924/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
2,000 sqft lot
$N/A/sqft
$240 monthly HOA
Neighborhood data shown for ZIP Code: 33896, Davenport, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,407 (100%) |
| Owner Occupied HU | 5,543 (31.8%) |
| Renter Occupied HU | 6,463 (37.1%) |
| Vacant Housing Units | 5,401 (31.0%) |
| Median Home Value | $389,329 |
| Average Home Value | $434,595 |
Residential
13,802
Single Family
7,999
Multi-Family
5,803
Businesses
229
Date | Event | Price |
|---|---|---|
| 2024-12-18 | Price change | $403,990 |
| 2024-12-13 | Price change | $393,000 |
| 2024-11-24 | Listed for sale | $352,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ellie Hunter • PULTE REALTY OF NORTH FLORIDA LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #O6264455
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
