206 DOLPHIN DriveGeorgetownFL32139
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow206 DOLPHIN Drive, Georgetown, FL, 32139 in Georgetown earns its strong cash-flow label: 11.87% yield, $1,780/mo rent, $586/mo net income, DSCR 2.20. The $179,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $49,703 by year five. Combined with $1,657/yr in principal paydown, total projected return reaches $106,306.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 7.0% |
| Monthly Cash Flow | $586 | $1,200 |
City averages based on Georgetown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,780 |
| Total Monthly Debt Service | $1,122 |
| DSCR Ratio | 1.59x |
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 1987
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32139, Georgetown, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 857 (100%) |
| Owner Occupied HU | 499 (58.2%) |
| Renter Occupied HU | 95 (11.1%) |
| Vacant Housing Units | 263 (30.7%) |
| Median Home Value | $163,663 |
| Average Home Value | $285,346 |
Housing Distribution
Address Breakdown
Residential
606
Single Family
605
Multi-Family
1
Businesses
28
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 1987
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32139, Georgetown, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 857 (100%) |
| Owner Occupied HU | 499 (58.2%) |
| Renter Occupied HU | 95 (11.1%) |
| Vacant Housing Units | 263 (30.7%) |
| Median Home Value | $163,663 |
| Average Home Value | $285,346 |
Housing Distribution
Address Breakdown
Residential
606
Single Family
605
Multi-Family
1
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: AMY HEATH • ST JOHNS REALTY AND MANAGEMENT LLC
Mls Name: realMLS
Mls ID: #2107637