798 Grand Reserve DrBunnellFL32110
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 798 Grand Reserve Dr, Bunnell, FL, 32110 in Bunnell speaks for itself: 10.88% gross on a $277,990 price, generating $2,520/mo in rent and $671/mo in net income after the $1,250/mo debt service. DSCR 2.02, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,046 stacks alongside $76,804 in projected five-year appreciation and $2,560/yr in principal reduction. Projected total cumulative return: $149,161.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.0% |
| Monthly Cash Flow | $671 | $300 |
City averages based on Bunnell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,520 |
| Total Monthly Debt Service | $1,739 |
| DSCR Ratio | 1.45x |
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 2024
5,227 sqft lot
$N/A/sqft
$56 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32110, Bunnell, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,032 (100%) |
| Owner Occupied HU | 3,590 (71.3%) |
| Renter Occupied HU | 944 (18.8%) |
| Vacant Housing Units | 498 ( 9.9%) |
| Median Home Value | $336,904 |
| Average Home Value | $352,442 |
Housing Distribution
Address Breakdown
Residential
4,386
Single Family
4,385
Multi-Family
1
Businesses
799
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 2024
5,227 sqft lot
$N/A/sqft
$56 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32110, Bunnell, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,032 (100%) |
| Owner Occupied HU | 3,590 (71.3%) |
| Renter Occupied HU | 944 (18.8%) |
| Vacant Housing Units | 498 ( 9.9%) |
| Median Home Value | $336,904 |
| Average Home Value | $352,442 |
Housing Distribution
Address Breakdown
Residential
4,386
Single Family
4,385
Multi-Family
1
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlie Rogers, Jr • DR Horton Real Estate
Mls Name: St Augustine St Johns County BOR
Mls Provider:
Mls ID: #252856
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. 2025 St Augustine & St. Johns County Board of REALTORS. All rights reserved.