1336 Timber RunHavanaFL32333
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.37% gross rental yield, 1336 Timber Run, Havana, FL, 32333 in Havana is priced for capital growth, not immediate cash flow. The $455,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $125,708 by year five, with $4,191/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.81) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $85,510.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.4% | 7.0% |
| Monthly Cash Flow | $(1,366) | $300 |
City averages based on Havana market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,656 |
| Total Monthly Debt Service | $2,841 |
| DSCR Ratio | 0.58x |
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 1990
2 Acres lot
$N/A/sqft
$35 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32333, Havana, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,145 (100%) |
| Owner Occupied HU | 3,812 (74.1%) |
| Renter Occupied HU | 937 (18.2%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $239,706 |
| Average Home Value | $251,111 |
Housing Distribution
Address Breakdown
Residential
4,945
Single Family
4,895
Multi-Family
50
Businesses
336
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 1990
2 Acres lot
$N/A/sqft
$35 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32333, Havana, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,145 (100%) |
| Owner Occupied HU | 3,812 (74.1%) |
| Renter Occupied HU | 937 (18.2%) |
| Vacant Housing Units | 396 ( 7.7%) |
| Median Home Value | $239,706 |
| Average Home Value | $251,111 |
Housing Distribution
Address Breakdown
Residential
4,945
Single Family
4,895
Multi-Family
50
Businesses
336
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices