




A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Wimauma at 5018 Captain Davis Dr, Wimauma, FL, 33598 priced at $299,990 pairs $2,819/mo rent with $560/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,819/mo, and annual cash flow comes to $6,714/yr on $99,447 invested. Return on cash invested is 26.66% in year one, and rental yield stands at 11.28% on a $299,990 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,882 by year five. Five-year ROI measures 140.83% and total cumulative return in cash reaches $140,049. For financing, Ziffy Mortgage’s DSCR program evaluates $2,819/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$269 monthly HOA
Neighborhood data shown for ZIP Code: 33598, Wimauma, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,235 (100%) |
| Owner Occupied HU | 10,593 (80.0%) |
| Renter Occupied HU | 1,426 (10.8%) |
| Vacant Housing Units | 1,216 ( 9.2%) |
| Median Home Value | $428,318 |
| Average Home Value | $463,104 |
Residential
11,513
Single Family
10,659
Multi-Family
854
Businesses
180
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Sold | $299,990 |
| 2025-03-24 | Pending sale | $299,990 |
| 2025-03-06 | Price change | $299,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $2144.74 | 5.09% | $20,000 | N/A |
| 2023-06-17 | $2040.86 | 218.81% | $20,000 | N/A |
| 2022-06-17 | $640.14 | N/A | $20,000 | N/A |



Listed by: Jodi Smenda • D R HORTON REALTY OF TAMPA LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #T3542841
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511