19735 SW 77th LoopDunnellonFL34432
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 19735 SW 77th Loop, Dunnellon, FL, 34432 in Dunnellon at $360,000 earns $2,557/mo in rent and nets $119/mo after the $1,707/mo payment, a 8.52% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $99,461 over five years. Ziffy Mortgage underwrites this on a 1.50 DSCR without U.S. credit history. With $3,018/yr in principal paydown, total projected return reaches $141,204.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 7.0% |
| Monthly Cash Flow | $119 | $350 |
City averages based on Dunnellon market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,557 |
| Total Monthly Debt Service | $2,334 |
| DSCR Ratio | 1.10x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
0.32 Acres lot
$N/A/sqft
No 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
