19551 SW 77th LoopDunnellonFL34432
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow19551 SW 77th Loop, Dunnellon, FL, 34432 in Dunnellon is a top-tier cash-flow asset. At $335,000 it produces $3,079/mo in rent and $786/mo in net monthly income, a 11.03% gross rental yield. The DSCR of 2.04 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $9,434. Five-year appreciation adds $92,554, driving a total cumulative return of $178,597.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 7.0% |
| Monthly Cash Flow | $786 | $350 |
City averages based on Dunnellon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,079 |
| Total Monthly Debt Service | $2,160 |
| DSCR Ratio | 1.43x |
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 2023
0.30 Acres lot
$N/A/sqft
$49 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34432, Dunnellon, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,517 (100%) |
| Owner Occupied HU | 5,824 (77.5%) |
| Renter Occupied HU | 813 (10.8%) |
| Vacant Housing Units | 880 (11.7%) |
| Median Home Value | $303,788 |
| Average Home Value | $317,342 |
Housing Distribution
Address Breakdown
Residential
6,864
Single Family
6,851
Multi-Family
13
Businesses
277
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 2023
0.30 Acres lot
$N/A/sqft
$49 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34432, Dunnellon, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,517 (100%) |
| Owner Occupied HU | 5,824 (77.5%) |
| Renter Occupied HU | 813 (10.8%) |
| Vacant Housing Units | 880 (11.7%) |
| Median Home Value | $303,788 |
| Average Home Value | $317,342 |
Housing Distribution
Address Breakdown
Residential
6,864
Single Family
6,851
Multi-Family
13
Businesses
277
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Seickel, III • KEYS TO THE BAY REAL ESTATE
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8404691
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