8025 W Rosella Ct #5Crystal RiverFL34428
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
Rental property for sale in Crystal River at 8025 W Rosella Ct #5, Crystal River, FL, 34428 generates $1,153/mo in rent and, after a $721/mo payment, leaves $175/mo in cash flow. Total monthly income is $1,153/mo, and annual cash flow is $2,105/yr on $48,830 invested. Return on cash invested sits at 24.22% in year one, and rental yield is 9.39% on a $147,300 entry. Equity gained on principal adds $951/yr, while 5% annual appreciation builds toward $40,696 over five years. Five-year ROI reaches 126.58% and total cumulative return in cash sums $61,810. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,153/mo property income rather than buyer’s personal income.
Manufactured
Built in 1983
0.61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34428, Crystal River, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,401 (100%) |
| Owner Occupied HU | 3,519 (65.2%) |
| Renter Occupied HU | 1,044 (19.3%) |
| Vacant Housing Units | 838 (15.5%) |
| Median Home Value | $326,153 |
| Average Home Value | $350,676 |
Housing Distribution
Address Breakdown
Residential
5,072
Single Family
4,921
Multi-Family
151
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Noe, PA • AGILE GROUP REALTY
Mls Name: Stellar MLS
Mls ID: #TB8414148