2503 N Alafaya Trl APT 4OrlandoFL32826
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe cash-flow margin at 2503 N Alafaya Trl APT 4, Orlando, FL, 32826 in Orlando is narrow, $109/mo net on $1,420/mo rent after the $573/mo debt service, but the property operates at break-even-plus, not a loss. At $127,500 with a 10.66% yield, the long-run equity case via 5% appreciation ($35,226 over five years) and $1,174/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 2.48 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $68,736.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.1% |
| Monthly Cash Flow | $109 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,420 |
| Total Monthly Debt Service | $1,076 |
| DSCR Ratio | 1.32x |
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 1973
7,345 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32826, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,474 (100%) |
| Owner Occupied HU | 4,600 (43.9%) |
| Renter Occupied HU | 5,032 (48.0%) |
| Vacant Housing Units | 842 ( 8.0%) |
| Median Home Value | $295,232 |
| Average Home Value | $318,084 |
Housing Distribution
Address Breakdown
Residential
8,702
Single Family
6,581
Multi-Family
2,121
Businesses
472
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 1973
7,345 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32826, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,474 (100%) |
| Owner Occupied HU | 4,600 (43.9%) |
| Renter Occupied HU | 5,032 (48.0%) |
| Vacant Housing Units | 842 ( 8.0%) |
| Median Home Value | $295,232 |
| Average Home Value | $318,084 |
Housing Distribution
Address Breakdown
Residential
8,702
Single Family
6,581
Multi-Family
2,121
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices