3170 N Atlantic Ave APT 403Cocoa BeachFL32931
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
Investment Highlights
Rental property for sale in Cocoa Beach at 3170 N Atlantic Ave APT 403, Cocoa Beach, FL, 32931 generates $4,843/mo in rent and, after a $3,181/mo payment, leaves $530/mo in cash flow. Total monthly income is $4,843/mo, and annual cash flow is $6,359/yr on $213,850 invested. Return on cash invested sits at 23.03% in year one, and rental yield is 8.94% on a $649,999 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 120.15% and total cumulative return in cash sums $256,945. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,843/mo property income rather than buyer’s personal income.
Condo
Built in 1979
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32931, Cocoa Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,899 (100%) |
| Owner Occupied HU | 5,582 (51.2%) |
| Renter Occupied HU | 1,807 (16.6%) |
| Vacant Housing Units | 3,510 (32.2%) |
| Median Home Value | $579,461 |
| Average Home Value | $632,244 |
Housing Distribution
Address Breakdown
Residential
8,985
Single Family
4,726
Multi-Family
4,259
Businesses
667
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alexandra J. Hodkin • RE/MAX Aerospace Realty
Mls Name: Space Coast AOR
Mls ID: #1050805