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 Fleming Island at 2574 WHISPERING PINES Drive, Fleming Island, FL, 32003 priced at $699,000 pairs $4,873/mo rent with $228/mo cash flow after a $3,421/mo payment. Total monthly income equals $4,873/mo, and annual cash flow comes to $2,742/yr on $229,971 invested. Return on cash invested is 21.25% in year one, and rental yield stands at 8.37% on a $699,000 basis. Equity gained on principal adds $4,511/yr, and 5% annual appreciation accumulates to $193,121 by year five. Five-year ROI measures 110.62% and total cumulative return in cash reaches $254,402. For financing, Ziffy Mortgage’s DSCR program evaluates $4,873/mo property income against a $3,421/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
0.28 Acres lot
$N/A/sqft
$73 annually HOA
Neighborhood data shown for ZIP Code: 32003, Orange Park, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,912 (100%) |
| Owner Occupied HU | 8,940 (75.1%) |
| Renter Occupied HU | 2,408 (20.2%) |
| Vacant Housing Units | 564 ( 4.7%) |
| Median Home Value | $432,265 |
| Average Home Value | $470,615 |
Residential
11,387
Single Family
9,618
Multi-Family
1,769
Businesses
531
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $699,000 |
| 2020-08-31 | Sold | $420,000 |
| 2020-08-06 | Pending sale | $429,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $1725.32 | 2.20% | $311,139 | 3.00% |
| 2022-02-12 | $1688.19 | 6.16% | $302,077 | 3.00% |
| 2021-02-12 | $1590.22 | -70.62% | $293,279 | 6.67% |
Listed by: CARI KNAPP • COLDWELL BANKER VANGUARD REALTY
Mls Name: realMLS
Mls Provider:
Mls ID: #2068566
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. Data is deemed reliable but is not guaranteed accurate by realMLS.
