209 Elrod DrBrandonFL33510
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 209 Elrod Dr, Brandon, FL, 33510 in Brandon hard to pass up. The 10.99% gross yield on a $360,000 purchase results in $3,296/mo in rent and $907/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $10,889, five-year appreciation of $99,461, and $3,316/yr in equity build-up combine for a projected total cumulative return of $195,543.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.0% |
| Monthly Cash Flow | $907 | $800 |
City averages based on Brandon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,296 |
| Total Monthly Debt Service | $2,246 |
| DSCR Ratio | 1.47x |
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 1955
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33510, Brandon, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,009 (100%) |
| Owner Occupied HU | 7,572 (63.1%) |
| Renter Occupied HU | 4,001 (33.3%) |
| Vacant Housing Units | 436 ( 3.6%) |
| Median Home Value | $359,230 |
| Average Home Value | $396,138 |
Housing Distribution
Address Breakdown
Residential
11,263
Single Family
8,698
Multi-Family
2,565
Businesses
313
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 1955
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33510, Brandon, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,009 (100%) |
| Owner Occupied HU | 7,572 (63.1%) |
| Renter Occupied HU | 4,001 (33.3%) |
| Vacant Housing Units | 436 ( 3.6%) |
| Median Home Value | $359,230 |
| Average Home Value | $396,138 |
Housing Distribution
Address Breakdown
Residential
11,263
Single Family
8,698
Multi-Family
2,565
Businesses
313
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices