1121 Woodman WayOrlandoFL32818
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1121 Woodman Way, Orlando, FL, 32818 in Orlando at $202,500 earns $1,433/mo in rent and nets $89/mo after the $911/mo payment, a 8.49% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $55,947 over five years. Ziffy Mortgage underwrites this on a 1.57 DSCR without U.S. credit history. With $1,865/yr in principal paydown, total projected return reaches $82,924.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.1% |
| Monthly Cash Flow | $89 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,433 |
| Total Monthly Debt Service | $1,263 |
| DSCR Ratio | 1.13x |
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.
Townhouse
Built in 1985
3,079 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32818, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,362 (100%) |
| Owner Occupied HU | 9,561 (58.4%) |
| Renter Occupied HU | 6,231 (38.1%) |
| Vacant Housing Units | 570 ( 3.5%) |
| Median Home Value | $345,214 |
| Average Home Value | $471,163 |
Housing Distribution
Address Breakdown
Residential
16,052
Single Family
12,589
Multi-Family
3,463
Businesses
517
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
Townhouse
Built in 1985
3,079 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32818, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,362 (100%) |
| Owner Occupied HU | 9,561 (58.4%) |
| Renter Occupied HU | 6,231 (38.1%) |
| Vacant Housing Units | 570 ( 3.5%) |
| Median Home Value | $345,214 |
| Average Home Value | $471,163 |
Housing Distribution
Address Breakdown
Residential
16,052
Single Family
12,589
Multi-Family
3,463
Businesses
517
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices