Marigold Plan, The Townhomes at River LandingWesley ChapelFL33543
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 Wesley Chapel at Marigold Plan, The Townhomes at River Landing, Wesley Chapel, FL, 33543 priced at $320,399 converts $2,485/mo rent into $359/mo cash flow after a $1,568/mo obligation. Total monthly income equals $2,485/mo, and annual cash flow totals $4,308/yr on $106,212 invested. Return on cash invested prints 23.96% in year one, and rental yield reads 9.31% against a $320,399 entry. Equity gained on principal adds $2,067/yr, while 5% annual appreciation compiles into $88,520 by year five. Five-year ROI reaches 125.17% and total cumulative return in cash sums $132,944. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,485/mo property income covering a $1,568/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33543, Zephyrhills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,805 (100%) |
| Owner Occupied HU | 13,717 (77.0%) |
| Renter Occupied HU | 2,567 (14.4%) |
| Vacant Housing Units | 1,521 ( 8.5%) |
| Median Home Value | $456,938 |
| Average Home Value | $518,420 |
Housing Distribution
Address Breakdown
Residential
16,487
Single Family
15,519
Multi-Family
968
Businesses
311
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Breianne Medina • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A