5731 Morgan RdWalnut HillFL32568
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5731 Morgan Rd, Walnut Hill, FL, 32568 in Walnut Hill. Priced at $100,000, it generates $1,543/mo in gross rent and $879/mo in net monthly cash flow, a 18.52% yield that comfortably supports the 3.43 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,553. Five-year appreciation: $27,628. Equity from principal paydown: $921/yr. Total projected cumulative return: $94,697.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.5% | 6.2% |
| Monthly Cash Flow | $879 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,543 |
| Total Monthly Debt Service | $624 |
| DSCR Ratio | 2.47x |
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 1958
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32568, Mc David, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,375 (100%) |
| Owner Occupied HU | 1,078 (78.4%) |
| Renter Occupied HU | 162 (11.8%) |
| Vacant Housing Units | 135 ( 9.8%) |
| Median Home Value | $318,701 |
| Average Home Value | $331,315 |
Housing Distribution
Address Breakdown
Residential
1,380
Single Family
1,380
Multi-Family
0
Businesses
47
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 1958
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32568, Mc David, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,375 (100%) |
| Owner Occupied HU | 1,078 (78.4%) |
| Renter Occupied HU | 162 (11.8%) |
| Vacant Housing Units | 135 ( 9.8%) |
| Median Home Value | $318,701 |
| Average Home Value | $331,315 |
Housing Distribution
Address Breakdown
Residential
1,380
Single Family
1,380
Multi-Family
0
Businesses
47
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Cho • Voyage Real Estate LLC
Mls Name: PAR
Mls ID: #675890