13427 Blue Heron Beach Dr #402OrlandoFL32821
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowHigh DSCR is a competitive advantage at closing. 13427 Blue Heron Beach Dr #402, Orlando, FL, 32821 in Orlando achieves 2.12, rent of $2,185/mo covers the $1,031/mo payment 1.5x over at $229,278. Rental yield 11.44%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $63,345 over five years, with $2,112/yr in principal reduction bringing total projected return to $130,093.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.1% |
| Monthly Cash Flow | $(72) | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,185 |
| Total Monthly Debt Service | $1,430 |
| DSCR Ratio | 1.53x |
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 2007
0.72 Acres 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
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 2007
0.72 Acres 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