898 Bayshore DrTerra CeiaFL34250
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 898 Bayshore Dr, Terra Ceia, FL, 34250 in Terra Ceia: $5,185/mo in rent, $1,144/mo net, 10.22% gross yield, all on a $609,000 acquisition. The 1.89 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $168,255 in value, and $5,609/yr in principal paydown steadily builds equity. Projected total cumulative return: $305,748.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.0% |
| Monthly Cash Flow | $1,144 | $1,500 |
City averages based on Terra Ceia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,185 |
| Total Monthly Debt Service | $3,799 |
| DSCR Ratio | 1.36x |
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.
Single Family
Built in 1986
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34250, Terra Ceia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 264 (100%) |
| Owner Occupied HU | 204 (77.3%) |
| Renter Occupied HU | 23 ( 8.7%) |
| Vacant Housing Units | 37 (14.0%) |
| Median Home Value | $846,774 |
| Average Home Value | $957,561 |
Housing Distribution
Address Breakdown
Residential
357
Single Family
1
Multi-Family
0
Businesses
57
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 1986
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34250, Terra Ceia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 264 (100%) |
| Owner Occupied HU | 204 (77.3%) |
| Renter Occupied HU | 23 ( 8.7%) |
| Vacant Housing Units | 37 (14.0%) |
| Median Home Value | $846,774 |
| Average Home Value | $957,561 |
Housing Distribution
Address Breakdown
Residential
357
Single Family
1
Multi-Family
0
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Powell • SATO REAL ESTATE INC.
Mls Name: Stellar MLS
Mls ID: #A4678144