38 Villa Calissa CtSaint AugustineFL32084
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 38 Villa Calissa Ct, Saint Augustine, FL, 32084 in Saint Augustine. Rental yield 1.72%. At $1,675,000 with 1.72% gross yield, current distributions are modest, but the 5% appreciation rate projects $462,772 in new equity by year five, complemented by $15,427/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.32) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $32,526.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.7% | 6.0% |
| Monthly Cash Flow | $(9,466) | $200 |
City averages based on Saint Augustine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,400 |
| Total Monthly Debt Service | $11,199 |
| DSCR Ratio | 0.21x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2021
3,920 sqft lot
$N/A/sqft
$633 monthly HOA
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
Townhouse
Built in 2021
3,920 sqft lot
$N/A/sqft
$633 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices