592 Ken Hubbard RdTerra CeiaFL34250
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 592 Ken Hubbard Rd, Terra Ceia, FL, 34250 in Terra Ceia: $4,806/mo in rent, $493/mo in net income, 8.87% gross yield, 1.64 DSCR, all at $649,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $179,555 in appreciation and $5,986/yr in principal paydown projects total cumulative return of $279,482.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.0% |
| Monthly Cash Flow | $493 | $1,500 |
City averages based on Terra Ceia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,806 |
| Total Monthly Debt Service | $4,054 |
| DSCR Ratio | 1.19x |
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 1977
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34250, Terra Ceia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 264 (100%) |
| Owner Occupied HU | 204 (77.3%) |
| Renter Occupied HU | 23 ( 8.7%) |
| Vacant Housing Units | 37 (14.0%) |
| Median Home Value | $846,774 |
| Average Home Value | $957,561 |
Housing Distribution
Address Breakdown
Residential
357
Single Family
1
Multi-Family
0
Businesses
57
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 1977
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34250, Terra Ceia, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 264 (100%) |
| Owner Occupied HU | 204 (77.3%) |
| Renter Occupied HU | 23 ( 8.7%) |
| Vacant Housing Units | 37 (14.0%) |
| Median Home Value | $846,774 |
| Average Home Value | $957,561 |
Housing Distribution
Address Breakdown
Residential
357
Single Family
1
Multi-Family
0
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dee Su • REALTY ONE GROUP EPIC
Mls Name: Stellar MLS
Mls ID: #TB8428013