3930 Leeward Passage Ct APT 203Bonita SpringsFL34134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3930 Leeward Passage Ct APT 203, Bonita Springs, FL, 34134 in Bonita Springs. Priced at $348,900, it generates $3,400/mo in gross rent and $1,084/mo in net monthly cash flow, a 11.69% yield that comfortably supports the 2.17 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,011. Five-year appreciation: $96,395. Equity from principal paydown: $3,213/yr. Total projected cumulative return: $202,806.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $1,084 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,400 |
| Total Monthly Debt Service | $2,177 |
| DSCR Ratio | 1.56x |
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.
Condo
Built in 1994
5,601 sqft lot
$N/A/sqft
No 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
Condo
Built in 1994
5,601 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zeke Garcia • Realty One Group MVP
Mls Name: Florida Gulf Coast MLS
Mls ID: #2025002686