2650 Countryside Blvd APT F202ClearwaterFL33761
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2650 Countryside Blvd APT F202, Clearwater, FL, 33761 in Clearwater hard to pass up. The 18.81% gross yield on a $135,000 purchase results in $2,116/mo in rent and $1,220/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.49). Annual cash flow of $14,637, five-year appreciation of $37,298, and $1,243/yr in equity build-up combine for a projected total cumulative return of $129,974.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.8% | 5.2% |
| Monthly Cash Flow | $1,220 | $400 |
City averages based on Clearwater market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,116 |
| Total Monthly Debt Service | $842 |
| DSCR Ratio | 2.51x |
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
N/A lot
$N/A/sqft
No 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
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patricia Harris • KEITH HARRIS LLC
Mls Name: Stellar MLS
Mls ID: #TB8430103