DSCR investment property · Crystal River
5985 W Croyden Cir, Crystal River, FL 34429
Crystal River, FL 34429 · 3 bd · 2 ba · 1,569 sqft · Single Family · 18 days on market
The math, in full
- Asking price
- $199,500
- Down payment (15%)
- $29,925
- Loan amount
- $169,575
- Est. monthly rent
- $2,500/mo
- Range $2,125 to $2,875/mo
- Monthly payment, all-in
- $1,951/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.28
- $2,500 rent ÷ $1,951 payment
- Monthly cashflow
- +$549/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 34429, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$29,925
15% down on $199,500
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria. This one fits 3 programs.
- Qualifies on the property's rent, no W-2 or tax returns.
- Listing data verified as of July 5, 2026.
Not the one? Browse more in FL →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.