12205 Isle Royale DrHudsonFL34669
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12205 Isle Royale Dr, Hudson, FL, 34669 in Hudson. Priced at $275,990, it generates $2,402/mo in gross rent and $507/mo in net monthly cash flow, a 10.45% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,083. Five-year appreciation: $76,251. Equity from principal paydown: $2,542/yr. Total projected cumulative return: $141,928.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 7.0% |
| Monthly Cash Flow | $507 | $250 |
City averages based on Hudson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,402 |
| Total Monthly Debt Service | $1,722 |
| DSCR Ratio | 1.40x |
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 2026
4,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34669, Hudson, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,425 (100%) |
| Owner Occupied HU | 5,609 (75.5%) |
| Renter Occupied HU | 1,036 (14.0%) |
| Vacant Housing Units | 780 (10.5%) |
| Median Home Value | $321,129 |
| Average Home Value | $341,649 |
Housing Distribution
Address Breakdown
Residential
6,777
Single Family
6,702
Multi-Family
75
Businesses
226
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 2026
4,800 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34669, Hudson, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,425 (100%) |
| Owner Occupied HU | 5,609 (75.5%) |
| Renter Occupied HU | 1,036 (14.0%) |
| Vacant Housing Units | 780 (10.5%) |
| Median Home Value | $321,129 |
| Average Home Value | $341,649 |
Housing Distribution
Address Breakdown
Residential
6,777
Single Family
6,702
Multi-Family
75
Businesses
226
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices