39132 County Road 54 #G-2164ZephyrhillsFL33542
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeA DSCR of 1.77 makes 39132 County Road 54 #G-2164, Zephyrhills, FL, 33542 in Zephyrhills one of the easier properties to finance via Ziffy Mortgage's rental-income underwriting. Rental yield 9.56%. The 9.56% yield, 5% annual appreciation ($35,917 over five years), and $1,197/yr in principal reduction project a total cumulative return of $60,701.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.5% |
| Monthly Cash Flow | $(102) | $300 |
City averages based on Zephyrhills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,036 |
| Total Monthly Debt Service | $811 |
| DSCR Ratio | 1.28x |
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.
Condo
Built in 1988
762 sqft lot
$N/A/sqft
No HOA
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
Condo
Built in 1988
762 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rafael Perez Webel • DALTON WADE INC
Mls Name: Stellar MLS
Mls ID: #TB8399849