2780 N Pine Island Rd APT 112SunriseFL33322
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2780 N Pine Island Rd APT 112, Sunrise, FL, 33322 in Sunrise speaks for itself: 19.03% gross on a $145,840 price, generating $2,312/mo in rent and $943/mo in net income after the $656/mo debt service. DSCR 3.52, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,311 stacks alongside $40,293 in projected five-year appreciation and $1,343/yr in principal reduction. Projected total cumulative return: $142,066.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19% | 7.0% |
| Monthly Cash Flow | $943 | $300 |
City averages based on Sunrise market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,312 |
| Total Monthly Debt Service | $910 |
| DSCR Ratio | 2.54x |
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 1974
N/A lot
$N/A/sqft
No HOA
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 1974
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices