701 Clusterwood DrYalahaFL34797
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 701 Clusterwood Dr, Yalaha, FL, 34797 in Yalaha is straightforward: $266,500 in, $2,173/mo in rent, $405/mo out after debt service. The 9.79% gross yield and 1.81 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $73,629 by year five. With $2,454/yr in principal equity, the total cumulative return is projected at $127,628.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 5.0% |
| Monthly Cash Flow | $405 | $250 |
City averages based on Yalaha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,173 |
| Total Monthly Debt Service | $1,663 |
| DSCR Ratio | 1.31x |
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 1982
3,901 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34797, Yalaha, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 703 (100%) |
| Owner Occupied HU | 569 (80.9%) |
| Renter Occupied HU | 52 ( 7.4%) |
| Vacant Housing Units | 82 (11.7%) |
| Median Home Value | $485,204 |
| Average Home Value | $504,460 |
Housing Distribution
Address Breakdown
Residential
645
Single Family
645
Multi-Family
0
Businesses
38
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 1982
3,901 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34797, Yalaha, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 703 (100%) |
| Owner Occupied HU | 569 (80.9%) |
| Renter Occupied HU | 52 ( 7.4%) |
| Vacant Housing Units | 82 (11.7%) |
| Median Home Value | $485,204 |
| Average Home Value | $504,460 |
Housing Distribution
Address Breakdown
Residential
645
Single Family
645
Multi-Family
0
Businesses
38
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices