3514 N Starry Night Circle StTeresaFL32358
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 3514 N Starry Night Circle St, Teresa, FL, 32358 in Teresa. At $899,900 it earns $6,442/mo in rent and distributes $337/mo to the owner after the $4,047/mo payment, a consistent 8.59% yield. DSCR 1.59 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $248,626 in value; $8,288/yr in principal paydown compounds ownership stake. Total projected return: $373,192.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $337 | $300 |
City averages based on Teresa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,442 |
| Total Monthly Debt Service | $5,614 |
| DSCR Ratio | 1.15x |
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
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32358, Sopchoppy, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,335 (100%) |
| Owner Occupied HU | 828 (62.0%) |
| Renter Occupied HU | 179 (13.4%) |
| Vacant Housing Units | 328 (24.6%) |
| Median Home Value | $304,887 |
| Average Home Value | $328,638 |
Housing Distribution
Address Breakdown
Residential
1,015
Single Family
1,013
Multi-Family
2
Businesses
50
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
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32358, Sopchoppy, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,335 (100%) |
| Owner Occupied HU | 828 (62.0%) |
| Renter Occupied HU | 179 (13.4%) |
| Vacant Housing Units | 328 (24.6%) |
| Median Home Value | $304,887 |
| Average Home Value | $328,638 |
Housing Distribution
Address Breakdown
Residential
1,015
Single Family
1,013
Multi-Family
2
Businesses
50
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices