2108 Golden Beak DrEagle LakeFL33839
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2108 Golden Beak Dr, Eagle Lake, FL, 33839 in Eagle Lake. Priced at $340,000, it generates $4,595/mo in gross rent and $2,314/mo in net monthly cash flow, a 16.22% yield that comfortably supports the 3.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $27,762. Five-year appreciation: $93,936. Equity from principal paydown: $3,131/yr. Total projected cumulative return: $278,579.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.2% | 6.0% |
| Monthly Cash Flow | $2,314 | $250 |
City averages based on Eagle Lake market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,595 |
| Total Monthly Debt Service | $2,146 |
| DSCR Ratio | 2.14x |
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
6,103 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33839, Eagle Lake, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,059 (100%) |
| Owner Occupied HU | 1,549 (75.2%) |
| Renter Occupied HU | 397 (19.3%) |
| Vacant Housing Units | 113 ( 5.5%) |
| Median Home Value | $330,831 |
| Average Home Value | $386,186 |
Housing Distribution
Address Breakdown
Residential
1,866
Single Family
1,866
Multi-Family
0
Businesses
242
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
6,103 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33839, Eagle Lake, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,059 (100%) |
| Owner Occupied HU | 1,549 (75.2%) |
| Renter Occupied HU | 397 (19.3%) |
| Vacant Housing Units | 113 ( 5.5%) |
| Median Home Value | $330,831 |
| Average Home Value | $386,186 |
Housing Distribution
Address Breakdown
Residential
1,866
Single Family
1,866
Multi-Family
0
Businesses
242
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices