Plan 2168 Modeled Plan, Woodland Oaks IBrooksvilleFL34604
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Plan 2168 Modeled Plan, Woodland Oaks I, Brooksville, FL, 34604 in Brooksville speaks for itself: 10.32% gross on a $306,990 price, generating $2,640/mo in rent and $603/mo in net income after the $1,455/mo debt service. DSCR 1.81, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,233 stacks alongside $84,816 in projected five-year appreciation and $2,573/yr in principal reduction. Projected total cumulative return: $150,058.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.0% |
| Monthly Cash Flow | $603 | $300 |
City averages based on Brooksville 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 | $2,640 |
| Total Monthly Debt Service | $1,990 |
| 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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34604, Brooksville, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,560 (100%) |
| Owner Occupied HU | 4,180 (75.2%) |
| Renter Occupied HU | 874 (15.7%) |
| Vacant Housing Units | 506 ( 9.1%) |
| Median Home Value | $335,296 |
| Average Home Value | $348,558 |
Housing Distribution
Address Breakdown
Residential
5,106
Single Family
5,106
Multi-Family
0
Businesses
390
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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
