2408 Swailes Dr APT 5OrlandoFL32837
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2408 Swailes Dr APT 5, Orlando, FL, 32837 in Orlando. Priced at $194,000, it generates $1,915/mo in gross rent and $628/mo in net monthly cash flow, a 11.85% yield that comfortably supports the 2.20 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,533. Five-year appreciation: $53,599. Equity from principal paydown: $1,787/yr. Total projected cumulative return: $114,393.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.1% |
| Monthly Cash Flow | $628 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,915 |
| Total Monthly Debt Service | $1,210 |
| DSCR Ratio | 1.58x |
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 1985
4,371 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32837, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,347 (100%) |
| Owner Occupied HU | 10,710 (52.6%) |
| Renter Occupied HU | 8,738 (42.9%) |
| Vacant Housing Units | 899 ( 4.4%) |
| Median Home Value | $427,215 |
| Average Home Value | $512,470 |
Housing Distribution
Address Breakdown
Residential
19,636
Single Family
13,203
Multi-Family
6,433
Businesses
1,435
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 1985
4,371 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32837, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,347 (100%) |
| Owner Occupied HU | 10,710 (52.6%) |
| Renter Occupied HU | 8,738 (42.9%) |
| Vacant Housing Units | 899 ( 4.4%) |
| Median Home Value | $427,215 |
| Average Home Value | $512,470 |
Housing Distribution
Address Breakdown
Residential
19,636
Single Family
13,203
Multi-Family
6,433
Businesses
1,435
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices