400 E Colonial Dr APT 402OrlandoFL32803
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 400 E Colonial Dr APT 402, Orlando, FL, 32803 in Orlando earns a 9.33% gross yield at $341,500. Rent of $2,654/mo nets $388/mo after the $1,536/mo mortgage. The 1.73 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $94,350 and $3,145/yr in equity accumulation project a total cumulative return of $155,136.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.1% |
| Monthly Cash Flow | $388 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,654 |
| Total Monthly Debt Service | $2,130 |
| DSCR Ratio | 1.25x |
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 1975
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32803, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,261 (100%) |
| Owner Occupied HU | 5,451 (41.1%) |
| Renter Occupied HU | 6,848 (51.6%) |
| Vacant Housing Units | 962 ( 7.3%) |
| Median Home Value | $526,919 |
| Average Home Value | $626,147 |
Housing Distribution
Address Breakdown
Residential
11,420
Single Family
8,777
Multi-Family
2,643
Businesses
1,745
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 1975
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32803, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,261 (100%) |
| Owner Occupied HU | 5,451 (41.1%) |
| Renter Occupied HU | 6,848 (51.6%) |
| Vacant Housing Units | 962 ( 7.3%) |
| Median Home Value | $526,919 |
| Average Home Value | $626,147 |
Housing Distribution
Address Breakdown
Residential
11,420
Single Family
8,777
Multi-Family
2,643
Businesses
1,745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices