28 Dragon Back RoadNaplesME04055
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 28 Dragon Back Road, Naples, ME, 04055 in Naples at $350,000 earns $2,404/mo in rent and nets $195/mo after the $1,574/mo payment, a 8.24% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $96,699 over five years. Ziffy Mortgage underwrites this on a 1.53 DSCR without U.S. credit history. With $3,224/yr in principal paydown, total projected return reaches $145,483.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 7.3% |
| Monthly Cash Flow | $195 | $450 |
City averages based on Naples 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 | $2,404 |
| Total Monthly Debt Service | $2,070 |
| DSCR Ratio | 1.16x |
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 N/A
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04055, Naples, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 1,458 (46.7%) |
| Renter Occupied HU | 223 ( 7.1%) |
| Vacant Housing Units | 1,441 (46.2%) |
| Median Home Value | $446,865 |
| Average Home Value | $498,944 |
Housing Distribution
Address Breakdown
Residential
1,842
Single Family
1,822
Multi-Family
20
Businesses
124
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 N/A
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04055, Naples, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 1,458 (46.7%) |
| Renter Occupied HU | 223 ( 7.1%) |
| Vacant Housing Units | 1,441 (46.2%) |
| Median Home Value | $446,865 |
| Average Home Value | $498,944 |
Housing Distribution
Address Breakdown
Residential
1,842
Single Family
1,822
Multi-Family
20
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices