1023 S Hiawassee Rd APT 4017OrlandoFL32835
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1023 S Hiawassee Rd APT 4017, Orlando, FL, 32835 in Orlando earns a respectable 11.65% gross yield at $190,900, but after the $858/mo mortgage the net cash flow is $95/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (2.16) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $52,742 over five years, making equity the dominant return driver. Total projected return: $81,059.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.1% |
| Monthly Cash Flow | $95 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,853 |
| Total Monthly Debt Service | $1,682 |
| DSCR Ratio | 1.10x |
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.
Condo
Built in 1989
7,485 sqft lot
$N/A/sqft
$369 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32835, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,816 (100%) |
| Owner Occupied HU | 7,512 (37.9%) |
| Renter Occupied HU | 10,965 (55.3%) |
| Vacant Housing Units | 1,339 ( 6.8%) |
| Median Home Value | $425,464 |
| Average Home Value | $474,433 |
Housing Distribution
Address Breakdown
Residential
17,902
Single Family
8,812
Multi-Family
9,090
Businesses
740
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
Condo
Built in 1989
7,485 sqft lot
$N/A/sqft
$369 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32835, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,816 (100%) |
| Owner Occupied HU | 7,512 (37.9%) |
| Renter Occupied HU | 10,965 (55.3%) |
| Vacant Housing Units | 1,339 ( 6.8%) |
| Median Home Value | $425,464 |
| Average Home Value | $474,433 |
Housing Distribution
Address Breakdown
Residential
17,902
Single Family
8,812
Multi-Family
9,090
Businesses
740
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices