13226 Creek Crossing Ln #51DoverFL33527
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 13226 Creek Crossing Ln #51, Dover, FL, 33527 in Dover hard to pass up. The 28.01% gross yield on a $130,000 purchase results in $3,035/mo in rent and $2,047/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (5.19). Annual cash flow of $24,565, five-year appreciation of $35,917, and $1,197/yr in equity build-up combine for a projected total cumulative return of $181,829.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 28% | 6.0% |
| Monthly Cash Flow | $2,047 | $150 |
City averages based on Dover market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,035 |
| Total Monthly Debt Service | $936 |
| DSCR Ratio | 3.24x |
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.
Lot
Built in N/A
1.22 Acres lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33527, Dover, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,035 (100%) |
| Owner Occupied HU | 4,371 (72.4%) |
| Renter Occupied HU | 1,218 (20.2%) |
| Vacant Housing Units | 446 ( 7.4%) |
| Median Home Value | $478,374 |
| Average Home Value | $542,939 |
Housing Distribution
Address Breakdown
Residential
4,959
Single Family
4,843
Multi-Family
116
Businesses
289
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
Lot
Built in N/A
1.22 Acres lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33527, Dover, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,035 (100%) |
| Owner Occupied HU | 4,371 (72.4%) |
| Renter Occupied HU | 1,218 (20.2%) |
| Vacant Housing Units | 446 ( 7.4%) |
| Median Home Value | $478,374 |
| Average Home Value | $542,939 |
Housing Distribution
Address Breakdown
Residential
4,959
Single Family
4,843
Multi-Family
116
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices