Bellisimo Plan, Esplanade by the Islands Coach HomesNaplesFL34114
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 Naples at Bellisimo Plan, Esplanade by the Islands Coach Homes, Naples, FL, 34114 offers $5,171/mo rent that, after a $3,189/mo payment, leaves $847/mo cash flow. Total monthly income is $5,171/mo, and annual cash flow is $10,166/yr on $214,362 cash. Return on cash invested measures 24.8% in year one, and rental yield stands at 9.52% at a $651,557 entry. Equity gained on principal adds $4,204/yr while 5% annual appreciation compounds into $180,013 by year five. Five-year ROI records 129.65% and total cumulative return in cash reaches $277,931. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,171/mo property income versus a $3,189/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34114, Naples, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,360 (100%) |
| Owner Occupied HU | 10,417 (51.2%) |
| Renter Occupied HU | 1,929 ( 9.5%) |
| Vacant Housing Units | 8,014 (39.4%) |
| Median Home Value | $621,653 |
| Average Home Value | $701,355 |
Housing Distribution
Address Breakdown
Residential
16,817
Single Family
8,129
Multi-Family
8,688
Businesses
443
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
