Isaiah Plan, Westerly Park at Wildlight - Courtyard Collection, Yulee, FL, 32097 | $489/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1419 sft

125 Hydrangea Rd, Kingsland, GA, 31548

3 Bed
2 Bath
1625 sft

54835 Church Rd, Callahan, FL, 32011

3 Bed
2 Bath
1525 sft

573 Starratt Rd, Jacksonville, FL, 32218

3 Bed
2 Bath
2121 sft

861 TAMMY COVE Lane, Jacksonville, FL, 32218

Nearby investment properties with comparable prices

3 Bed
2 Bath
1462 sft

521 MOBY DICK Drive S, Jacksonville, FL, 32218

3 Bed
3 Bath
1395 sft

12724 GERONIMO Place, Jacksonville, FL, 32218

3 Bed
3 Bath
1395 sft

12726 GERONIMO Place, Jacksonville, FL, 32218

3 Bed
3 Bath
1395 sft

12721 GERONIMO Place, Jacksonville, FL, 32218

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

Total monthly income equals $2,646/mo, and annual cash flow comes to $5,868/yr on $107,734 invested. Return on cash invested is 25.36% in year one, and rental yield stands at 9.77% on a $324,990 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,789 by year five. Five-year ROI measures 132.62% and total cumulative return in cash reaches $142,882. For financing, Ziffy Mortgage’s DSCR program evaluates $2,646/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA