177 S Magnolia AveCenter HillFL33514
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 177 S Magnolia Ave, Center Hill, FL, 33514 in Center Hill at $115,000 earns $901/mo in rent and nets $138/mo after the $517/mo payment, a 9.4% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $31,772 over five years. Ziffy Mortgage underwrites this on a 1.74 DSCR without U.S. credit history. With $1,059/yr in principal paydown, total projected return reaches $52,727.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $138 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $901 |
| Total Monthly Debt Service | $717 |
| DSCR Ratio | 1.26x |
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 1900
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33514, Center Hill, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,832 (100%) |
| Owner Occupied HU | 1,475 (80.5%) |
| Renter Occupied HU | 141 ( 7.7%) |
| Vacant Housing Units | 216 (11.8%) |
| Median Home Value | $317,701 |
| Average Home Value | $347,541 |
Housing Distribution
Address Breakdown
Residential
532
Single Family
532
Multi-Family
0
Businesses
38
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 1900
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33514, Center Hill, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,832 (100%) |
| Owner Occupied HU | 1,475 (80.5%) |
| Renter Occupied HU | 141 ( 7.7%) |
| Vacant Housing Units | 216 (11.8%) |
| Median Home Value | $317,701 |
| Average Home Value | $347,541 |
Housing Distribution
Address Breakdown
Residential
532
Single Family
532
Multi-Family
0
Businesses
38
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyler Moreland • ROBERT SLACK LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #O6258716
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511