31355 Cabana Rye AveSan AntonioFL33576
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew San Antonio rentals match the income profile of 31355 Cabana Rye Ave, San Antonio, FL, 33576. Listed at $272,000, gross rent is $2,409/mo and net cash flow is $604/mo, a 10.63% yield well above national averages. DSCR 1.97 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $75,149 by year five with $2,505/yr in annual principal reduction, projecting $142,574 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.0% |
| Monthly Cash Flow | $604 | $150 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,409 |
| Total Monthly Debt Service | $1,697 |
| DSCR Ratio | 1.42x |
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
5,144 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33576, San Antonio, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,054 (100%) |
| Owner Occupied HU | 3,933 (77.8%) |
| Renter Occupied HU | 255 ( 5.0%) |
| Vacant Housing Units | 866 (17.1%) |
| Median Home Value | $463,450 |
| Average Home Value | $506,207 |
Housing Distribution
Address Breakdown
Residential
3,585
Single Family
3,585
Multi-Family
0
Businesses
286
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
5,144 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33576, San Antonio, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,054 (100%) |
| Owner Occupied HU | 3,933 (77.8%) |
| Renter Occupied HU | 255 ( 5.0%) |
| Vacant Housing Units | 866 (17.1%) |
| Median Home Value | $463,450 |
| Average Home Value | $506,207 |
Housing Distribution
Address Breakdown
Residential
3,585
Single Family
3,585
Multi-Family
0
Businesses
286
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marsha Stevens • BHHS FLORIDA PROPERTIES GROUP
Mls Name: Stellar MLS
Mls ID: #TB8413555