Miramar Plan, Heritage EstatesThonotosassaFL33592
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 Thonotosassa at Miramar Plan, Heritage Estates, Thonotosassa, FL, 33592 listed at $573,900 pairs $4,783/mo rent with a $2,809/mo payment to leave $974/mo cash flow. Total monthly income runs $4,783/mo, and annual cash flow reaches $11,694/yr on $188,813 cash to close. Return on cash invested measures 26.25% in year one, and rental yield registers 10% at a $573,900 basis. Equity gained on principal adds $3,703/yr, and annual property appreciation at 5% supports $158,558 by year five. Five-year ROI tracks 137.43% and total cumulative return in cash totals $259,489. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,783/mo property income relative to a $2,809/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33592, Thonotosassa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,618 (100%) |
| Owner Occupied HU | 3,421 (60.9%) |
| Renter Occupied HU | 1,700 (30.3%) |
| Vacant Housing Units | 497 ( 8.8%) |
| Median Home Value | $370,697 |
| Average Home Value | $479,746 |
Housing Distribution
Address Breakdown
Residential
4,668
Single Family
4,310
Multi-Family
358
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Candace McEwen • Maronda Homes
Mls Name: Maronda Homes
Mls Provider:
Mls ID: #N/A