5649 Cheyenne StZephyrhillsFL33542
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Zephyrhills rentals match the income profile of 5649 Cheyenne St, Zephyrhills, FL, 33542. Listed at $158,000, gross rent is $1,918/mo and net cash flow is $771/mo, a 14.56% yield well above national averages. DSCR 2.70 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $43,652 by year five with $1,455/yr in annual principal reduction, projecting $110,335 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.6% | 7.5% |
| Monthly Cash Flow | $771 | $300 |
City averages based on Zephyrhills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,918 |
| Total Monthly Debt Service | $1,084 |
| DSCR Ratio | 1.77x |
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.
Manufactured
Built in 1987
4,859 sqft lot
$N/A/sqft
$35 monthly 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
Manufactured
Built in 1987
4,859 sqft lot
$N/A/sqft
$35 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices