11792 Osprey Pointe CircleWellingtonFL33449
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 11792 Osprey Pointe Circle, Wellington, FL, 33449 in Wellington speaks for itself: 10.81% gross on a $925,000 price, generating $8,336/mo in rent and $2,198/mo in net income after the $4,159/mo debt service. DSCR 2.00, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $26,375 stacks alongside $255,560 in projected five-year appreciation and $8,519/yr in principal reduction. Projected total cumulative return: $493,970.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 6.5% |
| Monthly Cash Flow | $2,198 | $1,500 |
City averages based on Wellington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,336 |
| Total Monthly Debt Service | $5,770 |
| DSCR Ratio | 1.44x |
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.
Single Family
Built in 2001
9,994 sqft lot
$N/A/sqft
No HOA
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
Single Family
Built in 2001
9,994 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Rubin • Dalton Wade Inc
Mls Name: BeachesMLS
Mls ID: #RX-11121289