Biscayne I Plan, Crestwood Estates, Valrico, FL, 33596 | $345/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3001 sft

10218 Shadow Branch Dr, Tampa, FL, 33647

2 Bed
2 Bath
938 sft

800 S Dakota Ave APT 205, Tampa, FL, 33606

5 Bed
4 Bath
3834 sft

9608 Ivory Dr, Ruskin, FL, 33573

5 Bed
4 Bath
2584 sft

6442 Maiden Sea Dr, Apollo Beach, FL, 33572

Nearby investment properties with comparable prices

4 Bed
2 Bath
2171 sft

2218 Wildwood Hollow Dr, Valrico, FL, 33596

4 Bed
2 Bath
2151 sft

Miramar Plan, Heritage Estates, Thonotosassa, FL, 33592

Skimmer Plan, Regency at Waterset - Wren Collection

2 Bed
3 Bath
2257 sft

Skimmer Plan, Regency at Waterset - Wren Collection, Apollo Beach, FL, 33572

4 Bed
3 Bath
2236 sft

11202 Tralee Dr, Riverview, FL, 33569

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Valrico at Biscayne I Plan, Crestwood Estates, Valrico, FL, 33596 offers $4,825/mo rent that, after a $3,304/mo payment, leaves $345/mo cash flow. Total monthly income is $4,825/mo, and annual cash flow is $4,145/yr on $222,072 cash. Return on cash invested measures 21.93% in year one, and rental yield stands at 8.58% at a $674,990 entry. Equity gained on principal adds $4,356/yr while 5% annual appreciation compounds into $186,487 by year five. Five-year ROI records 114.23% and total cumulative return in cash reaches $253,680. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,825/mo property income versus a $3,304/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA