2650 Countryside Blvd APT E205ClearwaterFL33761
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow2650 Countryside Blvd APT E205, Clearwater, FL, 33761 in Clearwater earns its strong cash-flow label: 25.19% yield, $3,169/mo rent, $1,352/mo net income, DSCR 4.67. The $151,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $41,719 by year five. Combined with $1,391/yr in principal paydown, total projected return reaches $148,104.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 25.2% | 5.2% |
| Monthly Cash Flow | $1,352 | $400 |
City averages based on Clearwater market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,169 |
| Total Monthly Debt Service | $1,758 |
| DSCR Ratio | 1.80x |
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.
Condo
Built in 1978
11.58 Acres lot
$N/A/sqft
$662 monthly 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
Condo
Built in 1978
11.58 Acres lot
$N/A/sqft
$662 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices