24921 Bay Cedar DRBonita SpringsFL34134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Bonita Springs rentals match the income profile of 24921 Bay Cedar DR, Bonita Springs, FL, 34134. Listed at $850,000, gross rent is $8,978/mo and net cash flow is $2,897/mo, a 12.68% yield well above national averages. DSCR 2.35 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $234,839 by year five with $7,829/yr in annual principal reduction, projecting $512,254 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.7% | 6.2% |
| Monthly Cash Flow | $2,897 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $8,978 |
| Total Monthly Debt Service | $5,743 |
| DSCR Ratio | 1.56x |
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 1994
7,753 sqft lot
$N/A/sqft
$3,298 annually HOA
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 1994
7,753 sqft lot
$N/A/sqft
$3,298 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott C Fogel • Berkshire Hathaway FL Realty
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #225045537
Disclaimer: The source of this real property information is the copyrighted and proprietary database compilation of the Southwest Florida MLS. Copyright 2025 Southwest Florida MLS. All rights reserved. The accuracy of this information is not warranted or guaranteed. This information should be independently verified if any person intends to engage in a transaction in reliance upon it.