13048 SW Pembroke Cir SLake SuzyFL34269
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.1% gross rental yield, 13048 SW Pembroke Cir S, Lake Suzy, FL, 34269 in Lake Suzy is priced for capital growth, not immediate cash flow. The $444,888 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $122,914 by year five, with $4,097/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.39) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $29,846.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.1% | 7.0% |
| Monthly Cash Flow | $(2,185) | $400 |
City averages based on Lake Suzy market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $780 |
| Total Monthly Debt Service | $2,775 |
| DSCR Ratio | 0.28x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2007
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34269, Arcadia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,629 (100%) |
| Owner Occupied HU | 2,165 (59.7%) |
| Renter Occupied HU | 205 ( 5.6%) |
| Vacant Housing Units | 1,259 (34.7%) |
| Median Home Value | $228,496 |
| Average Home Value | $267,268 |
Housing Distribution
Address Breakdown
Residential
2,688
Single Family
2,476
Multi-Family
212
Businesses
68
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 2007
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34269, Arcadia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,629 (100%) |
| Owner Occupied HU | 2,165 (59.7%) |
| Renter Occupied HU | 205 ( 5.6%) |
| Vacant Housing Units | 1,259 (34.7%) |
| Median Home Value | $228,496 |
| Average Home Value | $267,268 |
Housing Distribution
Address Breakdown
Residential
2,688
Single Family
2,476
Multi-Family
212
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices