173 NW Jim Willis RdMayoFL32066
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
Investment Highlights
Rental property for sale in Mayo at 173 NW Jim Willis Rd, Mayo, FL, 32066 generates $1,138/mo in rent and, after a $722/mo payment, leaves $159/mo in cash flow. Total monthly income is $1,138/mo, and annual cash flow is $1,909/yr on $48,896 invested. Return on cash invested sits at 23.81% in year one, and rental yield is 9.26% on a $147,500 entry. Equity gained on principal adds $952/yr, while 5% annual appreciation builds toward $40,752 over five years. Five-year ROI reaches 124.48% and total cumulative return in cash sums $60,865. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,138/mo property income rather than buyer’s personal income.
Manufactured
Built in 1981
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32066, Mayo, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,572 (100%) |
| Owner Occupied HU | 1,749 (68.0%) |
| Renter Occupied HU | 481 (18.7%) |
| Vacant Housing Units | 342 (13.3%) |
| Median Home Value | $145,560 |
| Average Home Value | $185,099 |
Housing Distribution
Address Breakdown
Residential
1,995
Single Family
1,995
Multi-Family
0
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices