1005 Mayapple Ln #1005EBrooksvilleFL34601
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1005 Mayapple Ln #1005E, Brooksville, FL, 34601 in Brooksville hard to pass up. The 11.25% gross yield on a $217,000 purchase results in $2,034/mo in rent and $594/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.08). Annual cash flow of $7,127, five-year appreciation of $59,953, and $1,999/yr in equity build-up combine for a projected total cumulative return of $120,961.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.0% |
| Monthly Cash Flow | $594 | $300 |
City averages based on Brooksville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,034 |
| Total Monthly Debt Service | $1,354 |
| DSCR Ratio | 1.50x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34601, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,289 (100%) |
| Owner Occupied HU | 7,978 (64.9%) |
| Renter Occupied HU | 2,721 (22.1%) |
| Vacant Housing Units | 1,590 (12.9%) |
| Median Home Value | $244,675 |
| Average Home Value | $292,516 |
Housing Distribution
Address Breakdown
Residential
11,121
Single Family
10,678
Multi-Family
443
Businesses
883
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
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34601, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,289 (100%) |
| Owner Occupied HU | 7,978 (64.9%) |
| Renter Occupied HU | 2,721 (22.1%) |
| Vacant Housing Units | 1,590 (12.9%) |
| Median Home Value | $244,675 |
| Average Home Value | $292,516 |
Housing Distribution
Address Breakdown
Residential
11,121
Single Family
10,678
Multi-Family
443
Businesses
883
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cinda Wilson • Clover Leaf Farms
Mls Name: My State MLS
Mls ID: #11571025