28 Oakland Hills PlRotonda WestFL33947
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 28 Oakland Hills Pl, Rotonda West, FL, 33947 in Rotonda West. Priced at $425,000, it generates $5,213/mo in gross rent and $2,123/mo in net monthly cash flow, a 14.72% yield that comfortably supports the 2.73 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $25,478. Five-year appreciation: $117,420. Equity from principal paydown: $3,914/yr. Total projected cumulative return: $299,807.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.7% | 5.0% |
| Monthly Cash Flow | $2,123 | $200 |
City averages based on Rotonda West market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,213 |
| Total Monthly Debt Service | $2,921 |
| DSCR Ratio | 1.78x |
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 1980
9,600 sqft lot
$N/A/sqft
$16 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33947, Rotonda West, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,055 (100%) |
| Owner Occupied HU | 5,628 (69.9%) |
| Renter Occupied HU | 644 ( 8.0%) |
| Vacant Housing Units | 1,783 (22.1%) |
| Median Home Value | $417,248 |
| Average Home Value | $442,088 |
Housing Distribution
Address Breakdown
Residential
7,219
Single Family
6,719
Multi-Family
500
Businesses
44
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 1980
9,600 sqft lot
$N/A/sqft
$16 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33947, Rotonda West, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,055 (100%) |
| Owner Occupied HU | 5,628 (69.9%) |
| Renter Occupied HU | 644 ( 8.0%) |
| Vacant Housing Units | 1,783 (22.1%) |
| Median Home Value | $417,248 |
| Average Home Value | $442,088 |
Housing Distribution
Address Breakdown
Residential
7,219
Single Family
6,719
Multi-Family
500
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices