MAYFIELD Plan, Live Oak EstatesCrescent CityFL32112
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 Crescent City at MAYFIELD Plan, Live Oak Estates, Crescent City, FL, 32112 priced at $267,990 converts $2,400/mo rent into $621/mo cash flow after a $1,312/mo obligation. Total monthly income equals $2,400/mo, and annual cash flow totals $7,455/yr on $88,839 invested. Return on cash invested prints 28.3% in year one, and rental yield reads 10.75% against a $267,990 entry. Equity gained on principal adds $1,729/yr, while 5% annual appreciation compiles into $74,041 by year five. Five-year ROI reaches 148.47% and total cumulative return in cash sums $131,898. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,312/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32112, Crescent City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,041 (100%) |
| Owner Occupied HU | 2,488 (61.6%) |
| Renter Occupied HU | 704 (17.4%) |
| Vacant Housing Units | 849 (21.0%) |
| Median Home Value | $229,481 |
| Average Home Value | $338,020 |
Housing Distribution
Address Breakdown
Residential
3,323
Single Family
3,292
Multi-Family
31
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Century Complete
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A