Edison Plan, Bellamy Crossings : The ManorsDade 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
Investment property for sale in Dade City at Edison Plan, Bellamy Crossings: The Manors, Dade City, FL, 33525 earns $863/mo cash flow from $3,275/mo rent with a $1,779/mo payment. Total monthly income totals $3,275/mo, and annual cash flow totals $10,357/yr on $120,467 capital. ROI tracks 28.51% on current figures, and rental yield reads 10.81% at a $363,400 purchase. Equity gained on principal adds $2,345/yr, and 5% annual appreciation supports $100,401 over five years. Five-year ROI reaches 149.57% and total cumulative return in cash sums $180,177. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,275/mo property income instead of your personal income.
Single Family
Built in 2026
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
