18130 Parrot RdWeeki WacheeFL34614
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 18130 Parrot Rd, Weeki Wachee, FL, 34614 in Weeki Wachee is capital appreciation. Rental yield 5.74%. The 5.74% gross yield at $825,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $227,932 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.06) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $215,948.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 8.0% |
| Monthly Cash Flow | $(1,530) | $350 |
City averages based on Weeki Wachee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,944 |
| Total Monthly Debt Service | $5,147 |
| DSCR Ratio | 0.77x |
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 2024
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34614, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,407 (100%) |
| Owner Occupied HU | 3,768 (85.5%) |
| Renter Occupied HU | 308 ( 7.0%) |
| Vacant Housing Units | 331 ( 7.5%) |
| Median Home Value | $354,126 |
| Average Home Value | $439,808 |
Housing Distribution
Address Breakdown
Residential
4,673
Single Family
4,673
Multi-Family
0
Businesses
40
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 2024
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34614, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,407 (100%) |
| Owner Occupied HU | 3,768 (85.5%) |
| Renter Occupied HU | 308 ( 7.0%) |
| Vacant Housing Units | 331 ( 7.5%) |
| Median Home Value | $354,126 |
| Average Home Value | $439,808 |
Housing Distribution
Address Breakdown
Residential
4,673
Single Family
4,673
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nancy E Cutting • Peoples Trust Realty Inc
Mls Name: HCMLS
Mls ID: #2256112