Plan 1685 Modeled Plan, Bellaviva Townhomes at WestsideDavenportFL33896
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 Davenport at Plan 1685 Modeled Plan, Bellaviva Townhomes at Westside, Davenport, FL, 33896 offers a 13.68% rental yield on a $355,990 purchase with $4,058/mo rent. Total monthly income registers $4,058/mo, and a $1,742/mo payment leaves $1,696/mo available for distribution. Annual cash flow reaches $20,352/yr on $118,011 to close, and return on cash invested stands at 37.15% in year one. Equity gained on principal adds $2,297/yr while 5% annual appreciation supports $98,353 over five years. Portfolio math shows five-year ROI at 195.9% and total cumulative return in cash at $231,178. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,058/mo property income against a $1,742/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33896, Davenport, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,407 (100%) |
| Owner Occupied HU | 5,543 (31.8%) |
| Renter Occupied HU | 6,463 (37.1%) |
| Vacant Housing Units | 5,401 (31.0%) |
| Median Home Value | $389,329 |
| Average Home Value | $434,595 |
Housing Distribution
Address Breakdown
Residential
13,802
Single Family
7,999
Multi-Family
5,803
Businesses
229
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
