10182 SW 22nd Path #6WebsterFL33597
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 10182 SW 22nd Path #6, Webster, FL, 33597 in Webster speaks for itself: 27.53% gross on a $149,999 price, generating $3,442/mo in rent and $2,446/mo in net income after the $674/mo debt service. DSCR 5.11, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $29,354 stacks alongside $41,442 in projected five-year appreciation and $1,382/yr in principal reduction. Projected total cumulative return: $214,640.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 27.5% | 7.0% |
| Monthly Cash Flow | $2,446 | $1,500 |
City averages based on Webster market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,442 |
| Total Monthly Debt Service | $936 |
| DSCR Ratio | 3.68x |
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33597, Webster, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,811 (100%) |
| Owner Occupied HU | 2,648 (69.5%) |
| Renter Occupied HU | 584 (15.3%) |
| Vacant Housing Units | 579 (15.2%) |
| Median Home Value | $276,458 |
| Average Home Value | $339,144 |
Housing Distribution
Address Breakdown
Residential
3,763
Single Family
3,496
Multi-Family
267
Businesses
131
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33597, Webster, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,811 (100%) |
| Owner Occupied HU | 2,648 (69.5%) |
| Renter Occupied HU | 584 (15.3%) |
| Vacant Housing Units | 579 (15.2%) |
| Median Home Value | $276,458 |
| Average Home Value | $339,144 |
Housing Distribution
Address Breakdown
Residential
3,763
Single Family
3,496
Multi-Family
267
Businesses
131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices