35637 Lockman WayZephyrhillsFL33541
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 Zephyrhills at 35637 Lockman Way, Zephyrhills, FL, 33541 generates $3,097/mo in rent and, after a $2,183/mo payment, leaves $67/mo in cash flow. Total monthly income is $3,097/mo, and annual cash flow is $803/yr on $147,846 invested. Return on cash invested sits at 20.45% in year one, and rental yield is 8.33% on a $445,990 entry. Equity gained on principal adds $2,878/yr, while 5% annual appreciation builds toward $123,219 over five years. Five-year ROI reaches 106.54% and total cumulative return in cash sums $157,519. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,097/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
6,000 sqft lot
$N/A/sqft
$12 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33541, Zephyrhills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,243 (100%) |
| Owner Occupied HU | 10,776 (66.3%) |
| Renter Occupied HU | 2,083 (12.8%) |
| Vacant Housing Units | 3,384 (20.8%) |
| Median Home Value | $242,315 |
| Average Home Value | $271,459 |
Housing Distribution
Address Breakdown
Residential
13,965
Single Family
10,880
Multi-Family
3,085
Businesses
369
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jodi Smenda • D R HORTON REALTY OF TAMPA LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8427451
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. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511