3680 NW 73rd TrlBellFL32619
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 3680 NW 73rd Trl, Bell, FL, 32619 in Bell deserves attention. This $310,000 property earns $5,398/mo in rent, a 20.89% gross yield, and nets $2,831/mo after the $1,394/mo payment. DSCR 3.87 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $85,647 compounds alongside $2,855/yr in yearly equity build, for a total cumulative return of $302,568.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.9% | 6.5% |
| Monthly Cash Flow | $2,831 | $300 |
City averages based on Bell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,398 |
| Total Monthly Debt Service | $2,443 |
| DSCR Ratio | 2.21x |
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 2006
21.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32619, Bell, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,493 (100%) |
| Owner Occupied HU | 1,862 (74.7%) |
| Renter Occupied HU | 278 (11.2%) |
| Vacant Housing Units | 353 (14.2%) |
| Median Home Value | $203,731 |
| Average Home Value | $238,400 |
Housing Distribution
Address Breakdown
Residential
2,083
Single Family
2,083
Multi-Family
0
Businesses
97
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 2006
21.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32619, Bell, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,493 (100%) |
| Owner Occupied HU | 1,862 (74.7%) |
| Renter Occupied HU | 278 (11.2%) |
| Vacant Housing Units | 353 (14.2%) |
| Median Home Value | $203,731 |
| Average Home Value | $238,400 |
Housing Distribution
Address Breakdown
Residential
2,083
Single Family
2,083
Multi-Family
0
Businesses
97
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dewey Hatcher • Hatcher Realty Services, Inc. Steinhatchee
Mls Name: Dixie-Gilchrist Levy Counties BOR
Mls Provider:
Mls ID: #792572
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.