3732 Rothbury DrBelle IsleFL32812
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3732 Rothbury Dr, Belle Isle, FL, 32812 in Belle Isle earns a respectable 8.2% gross yield at $549,900, but after the $2,473/mo mortgage the net cash flow is $80/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.52) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $151,927 over five years, making equity the dominant return driver. Total projected return: $216,609.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.0% |
| Monthly Cash Flow | $80 | $1,500 |
City averages based on Belle Isle market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,758 |
| Total Monthly Debt Service | $3,430 |
| DSCR Ratio | 1.10x |
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 1993
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32812, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,057 (100%) |
| Owner Occupied HU | 8,342 (55.4%) |
| Renter Occupied HU | 5,956 (39.6%) |
| Vacant Housing Units | 759 ( 5.0%) |
| Median Home Value | $426,901 |
| Average Home Value | $484,569 |
Housing Distribution
Address Breakdown
Residential
14,878
Single Family
9,459
Multi-Family
5,419
Businesses
437
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 1993
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32812, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,057 (100%) |
| Owner Occupied HU | 8,342 (55.4%) |
| Renter Occupied HU | 5,956 (39.6%) |
| Vacant Housing Units | 759 ( 5.0%) |
| Median Home Value | $426,901 |
| Average Home Value | $484,569 |
Housing Distribution
Address Breakdown
Residential
14,878
Single Family
9,459
Multi-Family
5,419
Businesses
437
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Stellar MLS
Mls ID: #O6387559