2513 N Alafaya Trl APT 24OrlandoFL32826
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2513 N Alafaya Trl APT 24, Orlando, FL, 32826 in Orlando speaks for itself: 18.01% gross on a $168,900 price, generating $2,534/mo in rent and $1,164/mo in net income after the $759/mo debt service. DSCR 3.34, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,963 stacks alongside $46,664 in projected five-year appreciation and $1,556/yr in principal reduction. Projected total cumulative return: $140,338.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18% | 6.1% |
| Monthly Cash Flow | $1,164 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,534 |
| Total Monthly Debt Service | $1,304 |
| DSCR Ratio | 1.94x |
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 1973
7,318 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
Condo
Built in 1973
7,318 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