8140 Grayling CirYoungstownFL32466
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8140 Grayling Cir, Youngstown, FL, 32466 in Youngstown. Priced at $149,000, it generates $2,137/mo in gross rent and $1,148/mo in net monthly cash flow, a 17.21% yield that comfortably supports the 3.19 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,781. Five-year appreciation: $41,166. Equity from principal paydown: $1,372/yr. Total projected cumulative return: $130,696.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.2% | 7.0% |
| Monthly Cash Flow | $1,148 | $1,200 |
City averages based on Youngstown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,137 |
| Total Monthly Debt Service | $930 |
| DSCR Ratio | 2.30x |
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.
Manufactured
Built in 1998
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32466, Youngstown, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,703 (100%) |
| Owner Occupied HU | 2,069 (76.5%) |
| Renter Occupied HU | 312 (11.5%) |
| Vacant Housing Units | 322 (11.9%) |
| Median Home Value | $188,365 |
| Average Home Value | $284,495 |
Housing Distribution
Address Breakdown
Residential
2,593
Single Family
2,593
Multi-Family
0
Businesses
124
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
Manufactured
Built in 1998
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32466, Youngstown, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,703 (100%) |
| Owner Occupied HU | 2,069 (76.5%) |
| Renter Occupied HU | 312 (11.5%) |
| Vacant Housing Units | 322 (11.9%) |
| Median Home Value | $188,365 |
| Average Home Value | $284,495 |
Housing Distribution
Address Breakdown
Residential
2,593
Single Family
2,593
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris J Charles • Beachy Beach Real Estate
Mls Name: CPAR
Mls ID: #774729