12038 Brae WayDade CityFL33525
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow12038 Brae Way, Dade City, FL, 33525 in Dade City is a top-tier cash-flow asset. At $305,150 it produces $2,738/mo in rent and $646/mo in net monthly income, a 10.77% gross rental yield. The DSCR of 2.00 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $7,756. Five-year appreciation adds $84,307, driving a total cumulative return of $158,199.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 9.0% |
| Monthly Cash Flow | $646 | $1,200 |
City averages based on Dade City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,738 |
| Total Monthly Debt Service | $1,971 |
| DSCR Ratio | 1.39x |
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 2025
6,000 sqft lot
$N/A/sqft
$67 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33525, Dade City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,939 (100%) |
| Owner Occupied HU | 6,843 (68.8%) |
| Renter Occupied HU | 1,836 (18.5%) |
| Vacant Housing Units | 1,260 (12.7%) |
| Median Home Value | $375,434 |
| Average Home Value | $420,057 |
Housing Distribution
Address Breakdown
Residential
9,008
Single Family
8,500
Multi-Family
508
Businesses
466
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 2025
6,000 sqft lot
$N/A/sqft
$67 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33525, Dade City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,939 (100%) |
| Owner Occupied HU | 6,843 (68.8%) |
| Renter Occupied HU | 1,836 (18.5%) |
| Vacant Housing Units | 1,260 (12.7%) |
| Median Home Value | $375,434 |
| Average Home Value | $420,057 |
Housing Distribution
Address Breakdown
Residential
9,008
Single Family
8,500
Multi-Family
508
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenn Siemering • LENNAR REALTY
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8393904
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511