2861 Willow RunOrlandoFL32808
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 2861 Willow Run, Orlando, FL, 32808 in Orlando is narrow, $87/mo net on $1,342/mo rent after the $764/mo debt service, but the property operates at break-even-plus, not a loss. At $169,900 with a 9.48% yield, the long-run equity case via 5% appreciation ($46,940 over five years) and $1,565/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.76 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $78,615.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.1% |
| Monthly Cash Flow | $87 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,342 |
| Total Monthly Debt Service | $1,060 |
| DSCR Ratio | 1.27x |
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.
Single Family
Built in 1976
1,950 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32808, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,429 (100%) |
| Owner Occupied HU | 8,185 (42.1%) |
| Renter Occupied HU | 10,144 (52.2%) |
| Vacant Housing Units | 1,100 ( 5.7%) |
| Median Home Value | $255,328 |
| Average Home Value | $340,591 |
Housing Distribution
Address Breakdown
Residential
18,293
Single Family
13,222
Multi-Family
5,071
Businesses
1,385
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
Single Family
Built in 1976
1,950 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32808, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,429 (100%) |
| Owner Occupied HU | 8,185 (42.1%) |
| Renter Occupied HU | 10,144 (52.2%) |
| Vacant Housing Units | 1,100 ( 5.7%) |
| Median Home Value | $255,328 |
| Average Home Value | $340,591 |
Housing Distribution
Address Breakdown
Residential
18,293
Single Family
13,222
Multi-Family
5,071
Businesses
1,385
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices