6946 Hawthorne Trace LnRiverviewFL33578
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe cash-flow margin at 6946 Hawthorne Trace Ln, Riverview, FL, 33578 in Riverview is narrow, $194/mo net on $2,260/mo rent after the $1,115/mo debt service, but the property operates at break-even-plus, not a loss. At $247,900 with a 10.94% yield, the long-run equity case via 5% appreciation ($68,490 over five years) and $2,283/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 2.03 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $108,812.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.0% |
| Monthly Cash Flow | $194 | $300 |
City averages based on Riverview market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,260 |
| Total Monthly Debt Service | $1,967 |
| DSCR Ratio | 1.15x |
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
1,761 sqft lot
$N/A/sqft
$380 monthly 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
Townhouse
Built in 2007
1,761 sqft lot
$N/A/sqft
$380 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices