904 Brookhills DrCantonmentFL32533
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 904 Brookhills Dr, Cantonment, FL, 32533 in Cantonment is narrow, $127/mo net on $1,056/mo rent after the $630/mo debt service, but the property operates at break-even-plus, not a loss. At $140,000 with a 9.05% yield, the long-run equity case via 5% appreciation ($38,679 over five years) and $1,289/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.68 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $61,548.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.0% |
| Monthly Cash Flow | $127 | $300 |
City averages based on Cantonment market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,056 |
| Total Monthly Debt Service | $873 |
| DSCR Ratio | 1.21x |
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 1991
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32533, Cantonment, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 10,851 (81.0%) |
| Renter Occupied HU | 1,905 (14.2%) |
| Vacant Housing Units | 645 ( 4.8%) |
| Median Home Value | $348,564 |
| Average Home Value | $376,376 |
Housing Distribution
Address Breakdown
Residential
13,012
Single Family
12,975
Multi-Family
37
Businesses
419
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 1991
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32533, Cantonment, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 10,851 (81.0%) |
| Renter Occupied HU | 1,905 (14.2%) |
| Vacant Housing Units | 645 ( 4.8%) |
| Median Home Value | $348,564 |
| Average Home Value | $376,376 |
Housing Distribution
Address Breakdown
Residential
13,012
Single Family
12,975
Multi-Family
37
Businesses
419
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Cho • Voyage Real Estate LLC
Mls Name: PAR
Mls ID: #677969