2586 Robert Trent Jones Dr APT 1124OrlandoFL32835
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 2586 Robert Trent Jones Dr APT 1124, Orlando, FL, 32835 in Orlando deserves attention. This $169,900 property earns $1,678/mo in rent, a 11.85% gross yield, and nets $550/mo after the $764/mo payment. DSCR 2.20 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $46,940 compounds alongside $1,565/yr in yearly equity build, for a total cumulative return of $100,239.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.1% |
| Monthly Cash Flow | $550 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,678 |
| Total Monthly Debt Service | $1,060 |
| 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 1995
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32835, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,816 (100%) |
| Owner Occupied HU | 7,512 (37.9%) |
| Renter Occupied HU | 10,965 (55.3%) |
| Vacant Housing Units | 1,339 ( 6.8%) |
| Median Home Value | $425,464 |
| Average Home Value | $474,433 |
Housing Distribution
Address Breakdown
Residential
17,902
Single Family
8,812
Multi-Family
9,090
Businesses
740
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 1995
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32835, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,816 (100%) |
| Owner Occupied HU | 7,512 (37.9%) |
| Renter Occupied HU | 10,965 (55.3%) |
| Vacant Housing Units | 1,339 ( 6.8%) |
| Median Home Value | $425,464 |
| Average Home Value | $474,433 |
Housing Distribution
Address Breakdown
Residential
17,902
Single Family
8,812
Multi-Family
9,090
Businesses
740
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices