3021 Beard Rd, The Villages, FL, 32163 | $224/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1315 sft

319 Marion Oaks Trl, Ocala, FL, 34473

3 Bed
2 Bath
1505 sft

5729 S Concord Ter, Inverness, FL, 34452

2 Bed
2 Bath
2018 sft

4614 River Ridge Dr, Leesburg, FL, 34748

3 Bed
2 Bath
1417 sft

11041 SE 169th Pl, Summerfield, FL, 34491

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
1352 sft

1409 Torrey Pines Dr, Lady Lake, FL, 32159

3 Bed
2 Bath
1400 sft

17662 SE 93rd Butler Ct, The Villages, FL, 32162

3 Bed
2 Bath
1512 sft

16325 SE 134th Ct, Weirsdale, FL, 32195

3 Bed
2 Bath
1379 sft

9347 SE 152nd Ln, Summerfield, FL, 34491

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in The Villages at 3021 Beard Rd, The Villages, FL, 32163 listed at $340,000 pairs $2,480/mo rent with a $1,664/mo payment to leave $224/mo cash flow. Total monthly income runs $2,480/mo, and annual cash flow reaches $2,686/yr on $112,710 cash to close. Return on cash invested measures 22.29% in year one, and rental yield registers 8.75% at a $340,000 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,936 by year five. Five-year ROI tracks 116.22% and total cumulative return in cash totals $130,986. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,480/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2018

4,503 sqft lot

$N/A/sqft

No HOA