18180 Highbury BlvdBrooksvilleFL34604
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 18180 Highbury Blvd, Brooksville, FL, 34604 in Brooksville at $129,900 earns $1,036/mo in rent and nets $174/mo after the $584/mo payment, a 9.57% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $35,889 over five years. Ziffy Mortgage underwrites this on a 1.77 DSCR without U.S. credit history. With $1,196/yr in principal paydown, total projected return reaches $60,728.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.0% |
| Monthly Cash Flow | $174 | $300 |
City averages based on Brooksville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,036 |
| Total Monthly Debt Service | $810 |
| DSCR Ratio | 1.28x |
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.
Manufactured
Built in 1989
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34604, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,560 (100%) |
| Owner Occupied HU | 4,180 (75.2%) |
| Renter Occupied HU | 874 (15.7%) |
| Vacant Housing Units | 506 ( 9.1%) |
| Median Home Value | $335,296 |
| Average Home Value | $348,558 |
Housing Distribution
Address Breakdown
Residential
5,106
Single Family
5,106
Multi-Family
0
Businesses
390
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
Manufactured
Built in 1989
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34604, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,560 (100%) |
| Owner Occupied HU | 4,180 (75.2%) |
| Renter Occupied HU | 874 (15.7%) |
| Vacant Housing Units | 506 ( 9.1%) |
| Median Home Value | $335,296 |
| Average Home Value | $348,558 |
Housing Distribution
Address Breakdown
Residential
5,106
Single Family
5,106
Multi-Family
0
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Pye • Home-Land Real Estate Inc
Mls Name: HCMLS
Mls ID: #2257459