11014 N Us Highway 301 #22ThonotosassaFL33592
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 11014 N Us Highway 301 #22, Thonotosassa, FL, 33592 in Thonotosassa at $160,000 earns $1,215/mo in rent and nets $153/mo after the $719/mo payment, a 9.11% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $44,205 over five years. Ziffy Mortgage underwrites this on a 1.69 DSCR without U.S. credit history. With $1,474/yr in principal paydown, total projected return reaches $70,912.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.0% |
| Monthly Cash Flow | $153 | $300 |
City averages based on Thonotosassa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,215 |
| Total Monthly Debt Service | $998 |
| DSCR Ratio | 1.22x |
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 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33592, Thonotosassa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,618 (100%) |
| Owner Occupied HU | 3,421 (60.9%) |
| Renter Occupied HU | 1,700 (30.3%) |
| Vacant Housing Units | 497 ( 8.8%) |
| Median Home Value | $370,697 |
| Average Home Value | $479,746 |
Housing Distribution
Address Breakdown
Residential
4,668
Single Family
4,310
Multi-Family
358
Businesses
302
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 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33592, Thonotosassa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,618 (100%) |
| Owner Occupied HU | 3,421 (60.9%) |
| Renter Occupied HU | 1,700 (30.3%) |
| Vacant Housing Units | 497 ( 8.8%) |
| Median Home Value | $370,697 |
| Average Home Value | $479,746 |
Housing Distribution
Address Breakdown
Residential
4,668
Single Family
4,310
Multi-Family
358
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Koleno • BEYCOME OF FLORIDA LLC
Mls Name: NY State MLS
Mls ID: #11322987