Bayshore Plan, Clover Leaf FarmsBrooksvilleFL34601
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Bayshore Plan, Clover Leaf Farms, Brooksville, FL, 34601 in Brooksville. Priced at $183,500, it generates $2,276/mo in gross rent and $1,059/mo in net monthly cash flow, a 14.89% yield that comfortably supports the 2.76 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $12,704. Five-year appreciation: $50,698. Equity from principal paydown: $1,690/yr. Total projected cumulative return: $138,077.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.9% | 6.0% |
| Monthly Cash Flow | $1,059 | $300 |
City averages based on Brooksville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,276 |
| Total Monthly Debt Service | $1,145 |
| DSCR Ratio | 1.99x |
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34601, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,289 (100%) |
| Owner Occupied HU | 7,978 (64.9%) |
| Renter Occupied HU | 2,721 (22.1%) |
| Vacant Housing Units | 1,590 (12.9%) |
| Median Home Value | $244,675 |
| Average Home Value | $292,516 |
Housing Distribution
Address Breakdown
Residential
11,121
Single Family
10,678
Multi-Family
443
Businesses
883
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34601, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,289 (100%) |
| Owner Occupied HU | 7,978 (64.9%) |
| Renter Occupied HU | 2,721 (22.1%) |
| Vacant Housing Units | 1,590 (12.9%) |
| Median Home Value | $244,675 |
| Average Home Value | $292,516 |
Housing Distribution
Address Breakdown
Residential
11,121
Single Family
10,678
Multi-Family
443
Businesses
883
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices