653 Drake Bay TerSaint AugustineFL32084
INVESTMENT ANALYSIS
Investment Verdict
Solid Income653 Drake Bay Ter, Saint Augustine, FL, 32084 in Saint Augustine carries a 1.76 coverage ratio, rent of $1,339/mo is 1.76 times the $760/mo payment. Rental yield 9.51%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $169,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $46,692; total projected cumulative return: $78,427.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.0% |
| Monthly Cash Flow | $(196) | $200 |
City averages based on Saint Augustine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,339 |
| Total Monthly Debt Service | $1,054 |
| DSCR Ratio | 1.27x |
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.
Townhouse
Built in 2008
1,650 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
Townhouse
Built in 2008
1,650 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: St Augustine St Johns County BOR
Mls ID: #246025