26930 Wyndhurst Ct #101Bonita SpringsFL34134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow26930 Wyndhurst Ct #101, Bonita Springs, FL, 34134 in Bonita Springs earns a respectable 10.06% gross yield at $845,000, but after the $3,800/mo mortgage the net cash flow is $184/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.86) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $233,458 over five years, making equity the dominant return driver. Total projected return: $339,492.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $184 | $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 | $7,084 |
| Total Monthly Debt Service | $6,564 |
| DSCR Ratio | 1.08x |
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 1998
3,920 sqft lot
$N/A/sqft
$15,100 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
Condo
Built in 1998
3,920 sqft lot
$N/A/sqft
$15,100 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kellie Brown, PA • John R Wood Properties
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #224102603
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.