Celeste Plan, Bellamy Crossings : The EstatesDade CityFL33525
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 Dade City at Celeste Plan, Bellamy Crossings: The Estates, Dade City, FL, 33525 offers $2,738/mo rent that, after a $1,791/mo payment, leaves $310/mo cash flow. Total monthly income is $2,738/mo, and annual cash flow is $3,717/yr on $121,296 cash. Return on cash invested measures 22.97% in year one, and rental yield stands at 8.98% at a $365,900 entry. Equity gained on principal adds $2,361/yr while 5% annual appreciation compounds into $101,091 by year five. Five-year ROI records 119.87% and total cumulative return in cash reaches $145,394. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,738/mo property income versus a $1,791/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33525, Dade City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,939 (100%) |
| Owner Occupied HU | 6,843 (68.8%) |
| Renter Occupied HU | 1,836 (18.5%) |
| Vacant Housing Units | 1,260 (12.7%) |
| Median Home Value | $375,434 |
| Average Home Value | $420,057 |
Housing Distribution
Address Breakdown
Residential
9,008
Single Family
8,500
Multi-Family
508
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
