3941 E Eden Roc CirRocky PointFL33634
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 3941 E Eden Roc Cir, Rocky Point, FL, 33634 in Rocky Point fits: $1,100,000, 4.27% gross yield, and a projected 5% annual appreciation rate adding $303,910 in value within five years. Rental yield 4.27%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.79) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $10,131/yr in principal paydown and $303,910 in appreciation project a total return of $201,419.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.3% | 8.0% |
| Monthly Cash Flow | $(3,386) | $500 |
City averages based on Rocky Point market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,914 |
| Total Monthly Debt Service | $6,862 |
| DSCR Ratio | 0.57x |
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.
Single Family
Built in 1972
8,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33634, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,648 (100%) |
| Owner Occupied HU | 4,746 (54.9%) |
| Renter Occupied HU | 3,355 (38.8%) |
| Vacant Housing Units | 547 ( 6.3%) |
| Median Home Value | $343,248 |
| Average Home Value | $391,393 |
Housing Distribution
Address Breakdown
Residential
8,168
Single Family
6,235
Multi-Family
1,933
Businesses
1,442
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 1972
8,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33634, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,648 (100%) |
| Owner Occupied HU | 4,746 (54.9%) |
| Renter Occupied HU | 3,355 (38.8%) |
| Vacant Housing Units | 547 ( 6.3%) |
| Median Home Value | $343,248 |
| Average Home Value | $391,393 |
Housing Distribution
Address Breakdown
Residential
8,168
Single Family
6,235
Multi-Family
1,933
Businesses
1,442
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Stellar MLS
Mls ID: #TB8516893