2687 Beaumont CtClearwaterFL33761
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2687 Beaumont Ct, Clearwater, FL, 33761 in Clearwater hard to pass up. The 15.88% gross yield on a $849,500 purchase results in $11,239/mo in rent and $5,591/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.94). Annual cash flow of $67,089, five-year appreciation of $234,701, and $7,824/yr in equity build-up combine for a projected total cumulative return of $683,570.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.9% | 5.2% |
| Monthly Cash Flow | $5,591 | $400 |
City averages based on Clearwater market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,239 |
| Total Monthly Debt Service | $5,310 |
| DSCR Ratio | 2.12x |
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 1983
0.45 Acres lot
$N/A/sqft
$11 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
Single Family
Built in 1983
0.45 Acres lot
$N/A/sqft
$11 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices