39724 Harmon Grove CtZephyrhillsFL33540
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
Investment Highlights
Investment property for sale in Zephyrhills at 39724 Harmon Grove Ct, Zephyrhills, FL, 33540 offers a 8.54% rental yield on a $319,000 purchase with $2,270/mo rent. Total monthly income registers $2,270/mo, and a $1,561/mo payment leaves $153/mo available for distribution. Annual cash flow reaches $1,841/yr on $105,749 to close, and return on cash invested stands at 21.65% in year one. Equity gained on principal adds $2,058/yr while 5% annual appreciation supports $88,134 over five years. Portfolio math shows five-year ROI at 112.79% and total cumulative return in cash at $119,269. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,270/mo property income against a $1,561/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33540, Zephyrhills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,355 (100%) |
| Owner Occupied HU | 4,151 (65.3%) |
| Renter Occupied HU | 858 (13.5%) |
| Vacant Housing Units | 1,346 (21.2%) |
| Median Home Value | $261,169 |
| Average Home Value | $272,857 |
Housing Distribution
Address Breakdown
Residential
5,899
Single Family
5,254
Multi-Family
645
Businesses
73
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherri Freeze • CENTURY 21 BILL NYE REALTY
Mls Name: Stellar MLS
Mls ID: #TB8425587