3923 Cape Haze Dr APT 304Rotonda WestFL33947
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3923 Cape Haze Dr APT 304, Rotonda West, FL, 33947 in Rotonda West at $280,000 earns $1,951/mo in rent and nets $93/mo after the $1,259/mo payment, a 8.36% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $77,359 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $2,579/yr in principal paydown, total projected return reaches $112,729.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.0% |
| Monthly Cash Flow | $93 | $200 |
City averages based on Rotonda West market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,951 |
| Total Monthly Debt Service | $1,747 |
| DSCR Ratio | 1.12x |
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.
Townhouse
Built in 2007
1,251 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33947, Rotonda West, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,055 (100%) |
| Owner Occupied HU | 5,628 (69.9%) |
| Renter Occupied HU | 644 ( 8.0%) |
| Vacant Housing Units | 1,783 (22.1%) |
| Median Home Value | $417,248 |
| Average Home Value | $442,088 |
Housing Distribution
Address Breakdown
Residential
7,219
Single Family
6,719
Multi-Family
500
Businesses
44
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 2007
1,251 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33947, Rotonda West, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,055 (100%) |
| Owner Occupied HU | 5,628 (69.9%) |
| Renter Occupied HU | 644 ( 8.0%) |
| Vacant Housing Units | 1,783 (22.1%) |
| Median Home Value | $417,248 |
| Average Home Value | $442,088 |
Housing Distribution
Address Breakdown
Residential
7,219
Single Family
6,719
Multi-Family
500
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Steck • ERA ADVANTAGE REALTY, INC.
Mls Name: Stellar MLS
Mls ID: #C7514460