Hayden Plan, Northwater at Two RiversZephyrhillsFL33541
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 Zephyrhills at Hayden Plan, Northwater at Two Rivers, Zephyrhills, FL, 33541 with 5% annual appreciation on a $437,990 basis while $3,097/mo rent supports operations. Total monthly income totals $3,097/mo and a $2,144/mo payment preserves $190/mo for cash returns. Annual cash flow comes to $2,282/yr on $145,194 deployed, and return on cash invested reaches 21.48% in year one. Equity gained on principal adds $2,826/yr, and five-year appreciation sums $121,009 alongside rental yield of 8.49%. Five-year ROI measures 111.88% and total cumulative return in cash totals $162,447.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,097/mo property income versus a $2,144/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33541, Zephyrhills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,243 (100%) |
| Owner Occupied HU | 10,776 (66.3%) |
| Renter Occupied HU | 2,083 (12.8%) |
| Vacant Housing Units | 3,384 (20.8%) |
| Median Home Value | $242,315 |
| Average Home Value | $271,459 |
Housing Distribution
Address Breakdown
Residential
13,965
Single Family
10,880
Multi-Family
3,085
Businesses
369
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Two Rivers Sales Center • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A