11086 NW Faircloth RdBristolFL32321
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 11086 NW Faircloth Rd, Bristol, FL, 32321 in Bristol speaks for itself: 10.67% gross on a $269,999 price, generating $2,400/mo in rent and $608/mo in net income after the $1,214/mo debt service. DSCR 1.98, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,299 stacks alongside $74,596 in projected five-year appreciation and $2,487/yr in principal reduction. Projected total cumulative return: $142,061.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 7.0% |
| Monthly Cash Flow | $608 | $200 |
City averages based on Bristol market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,400 |
| Total Monthly Debt Service | $1,684 |
| DSCR Ratio | 1.42x |
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.
Single Family
Built in 2009
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32321, Bristol, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,408 (60.8%) |
| Renter Occupied HU | 366 (15.8%) |
| Vacant Housing Units | 543 (23.4%) |
| Median Home Value | $181,434 |
| Average Home Value | $241,462 |
Housing Distribution
Address Breakdown
Residential
1,854
Single Family
1,854
Multi-Family
0
Businesses
133
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
Single Family
Built in 2009
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32321, Bristol, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,408 (60.8%) |
| Renter Occupied HU | 366 (15.8%) |
| Vacant Housing Units | 543 (23.4%) |
| Median Home Value | $181,434 |
| Average Home Value | $241,462 |
Housing Distribution
Address Breakdown
Residential
1,854
Single Family
1,854
Multi-Family
0
Businesses
133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices