39132 County Road 54 #G-2164, Zephyrhills, FL, 33542 | $121/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1290 sft

11114 Maverick Dr, Dade city, FL, 33525

Investment Property+ 2 more

1 Bed
1 Bath
456 sft

20921 Haulover Cv UNIT 8, Lutz, FL, 33558

4 Bed
2 Bath
1312 sft

814 Texas Ave, Lakeland, FL, 33815

1 Bed
1 Bath
499 sft

34624 Jeb Stuart #20, Zephyrhills, FL, 33541

Nearby investment properties with comparable prices

4 Bed
2 Bath
1312 sft

814 Texas Ave, Lakeland, FL, 33815

3 Bed
2 Bath
1404 sft

37340 Tropical Dr, Zephyrhills, FL, 33541

3 Bed
1 Bath
1086 sft

3316 N Florida Ave, Lakeland, FL, 33805

2 Bed
1 Bath
740 sft

2092 Culbreath Rd #D21, Brooksville, FL, 34602

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Zephyrhills at 39132 County Road 54 #G-2164, Zephyrhills, FL, 33542 earns $121/mo cash flow from $891/mo rent with a $568/mo payment. Total monthly income totals $891/mo, and annual cash flow totals $1,452/yr on $38,454 capital. ROI tracks 23.68% on current figures, and rental yield reads 9.22% at a $116,000 purchase. Equity gained on principal adds $749/yr, and 5% annual appreciation supports $32,049 over five years. Five-year ROI reaches 123.64% and total cumulative return in cash sums $47,543. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $891/mo property income instead of your personal income.

Condo

Built in 1988

762 sqft lot

$N/A/sqft

No HOA