11 Bryant CirMaysvilleKY41056
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow11 Bryant Cir, Maysville, KY, 41056 in Maysville is a top-tier cash-flow asset. At $225,000 it produces $2,195/mo in rent and $825/mo in net monthly income, a 11.71% gross rental yield. The DSCR of 2.17 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $9,905. Five-year appreciation adds $62,163, driving a total cumulative return of $138,336.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 7.0% |
| Monthly Cash Flow | $825 | $350 |
City averages based on Maysville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,195 |
| Total Monthly Debt Service | $1,280 |
| DSCR Ratio | 1.72x |
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.
Multi Family
Built in 1972
5,551 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41056, Maysville, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,785 (100%) |
| Owner Occupied HU | 3,789 (55.8%) |
| Renter Occupied HU | 2,110 (31.1%) |
| Vacant Housing Units | 886 (13.1%) |
| Median Home Value | $188,400 |
| Average Home Value | $209,817 |
Housing Distribution
Address Breakdown
Residential
6,326
Single Family
6,090
Multi-Family
236
Businesses
687
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
Multi Family
Built in 1972
5,551 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41056, Maysville, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,785 (100%) |
| Owner Occupied HU | 3,789 (55.8%) |
| Renter Occupied HU | 2,110 (31.1%) |
| Vacant Housing Units | 886 (13.1%) |
| Median Home Value | $188,400 |
| Average Home Value | $209,817 |
Housing Distribution
Address Breakdown
Residential
6,326
Single Family
6,090
Multi-Family
236
Businesses
687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices