13415 Blue Heron Beach Dr #402Bay LakeFL32821
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
Investment Highlights
Investment property for sale in Bay Lake at 13415 Blue Heron Beach Dr #402, Bay Lake, FL, 32821 listed at $238,500 pairs $2,033/mo rent with a $1,167/mo payment to leave $451/mo cash flow. Total monthly income runs $2,033/mo, and annual cash flow reaches $5,407/yr on $79,063 cash to close. Return on cash invested measures 26.75% in year one, and rental yield registers 10.23% at a $238,500 basis. Equity gained on principal adds $1,539/yr, and annual property appreciation at 5% supports $65,893 by year five. Five-year ROI tracks 140.12% and total cumulative return in cash totals $110,783. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,033/mo property income relative to a $1,167/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2006
798 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32821, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,577 (100%) |
| Owner Occupied HU | 3,139 (20.2%) |
| Renter Occupied HU | 9,771 (62.7%) |
| Vacant Housing Units | 2,667 (17.1%) |
| Median Home Value | $336,603 |
| Average Home Value | $355,017 |
Housing Distribution
Address Breakdown
Residential
13,617
Single Family
4,545
Multi-Family
9,072
Businesses
601
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices