35 Rose PlKey LargoFL33037
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 Key Largo at 35 Rose Pl, Key Largo, FL, 33037 priced at $595,000 converts $5,400/mo rent into $1,452/mo cash flow after a $2,912/mo obligation. Total monthly income equals $5,400/mo, and annual cash flow totals $17,421/yr on $195,755 invested. Return on cash invested prints 28.96% in year one, and rental yield reads 10.89% against a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation compiles into $164,388 by year five. Five-year ROI reaches 151.94% and total cumulative return in cash sums $297,422. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,400/mo property income covering a $2,912/mo payment, not borrower’s personal income.
Manufactured
Built in 2017
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33037, Key Largo, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,705 (100%) |
| Owner Occupied HU | 4,666 (43.6%) |
| Renter Occupied HU | 1,622 (15.2%) |
| Vacant Housing Units | 4,417 (41.3%) |
| Median Home Value | $777,375 |
| Average Home Value | $1,018,328 |
Housing Distribution
Address Breakdown
Residential
8,579
Single Family
8,132
Multi-Family
447
Businesses
826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Taylor Engel • Coldwell Banker Schmitt R.E.
Mls Name: MIAMI
Mls Provider:
Mls ID: #A11700259
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.