8377 SE 177th Bartram LoopThe VillagesFL32162
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 8377 SE 177th Bartram Loop, The Villages, FL, 32162 in The Villages speaks for itself: 10.35% gross on a $355,000 price, generating $3,062/mo in rent and $707/mo in net income after the $1,683/mo debt service. DSCR 1.82, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,479 stacks alongside $98,080 in projected five-year appreciation and $2,976/yr in principal reduction. Projected total cumulative return: $174,071.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.0% |
| Monthly Cash Flow | $707 | $200 |
City averages based on The Villages market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,062 |
| Total Monthly Debt Service | $2,301 |
| DSCR Ratio | 1.33x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2002
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32162, Lady Lake, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 36,298 (100%) |
| Owner Occupied HU | 29,241 (80.6%) |
| Renter Occupied HU | 2,093 ( 5.8%) |
| Vacant Housing Units | 4,964 (13.7%) |
| Median Home Value | $430,983 |
| Average Home Value | $481,545 |
Housing Distribution
Address Breakdown
Residential
35,031
Single Family
528
Multi-Family
34,503
Businesses
418
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul Lemieux II, PA • KELLER WILLIAMS CORNERSTONE RE
Mls Name: Stellar MLS
Mls ID: #G5101887
