925 Bayshore DrTerra CeiaFL34250
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 925 Bayshore Dr, Terra Ceia, FL, 34250 in Terra Ceia is capital appreciation. Rental yield 4.57%. The 4.57% gross yield at $1,499,999 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $414,422 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.85) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $299,025.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 6.0% |
| Monthly Cash Flow | $(4,237) | $1,500 |
City averages based on Terra Ceia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,717 |
| Total Monthly Debt Service | $9,357 |
| DSCR Ratio | 0.61x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2009
1.66 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 2009
1.66 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: N/A • N/A
Mls Name: Stellar MLS
Mls ID: #A4686443