4639 N PINES HILLS UNIT 108OrlandoFL32805
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe cash-flow margin at 4639 N PINES HILLS UNIT 108, Orlando, FL, 32805 in Orlando is narrow, $31/mo net on $1,553/mo rent after the $787/mo debt service, but the property operates at break-even-plus, not a loss. At $175,000 with a 10.65% yield, the long-run equity case via 5% appreciation ($48,349 over five years) and $1,612/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.97 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $70,341.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.1% |
| Monthly Cash Flow | $31 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,553 |
| Total Monthly Debt Service | $1,452 |
| DSCR Ratio | 1.07x |
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.
Townhouse
Built in 1983
N/A lot
$N/A/sqft
$360 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32805, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,027 (100%) |
| Owner Occupied HU | 3,148 (31.4%) |
| Renter Occupied HU | 6,115 (61.0%) |
| Vacant Housing Units | 764 ( 7.6%) |
| Median Home Value | $269,275 |
| Average Home Value | $359,145 |
Housing Distribution
Address Breakdown
Residential
8,402
Single Family
7,369
Multi-Family
1,033
Businesses
1,355
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
Townhouse
Built in 1983
N/A lot
$N/A/sqft
$360 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32805, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,027 (100%) |
| Owner Occupied HU | 3,148 (31.4%) |
| Renter Occupied HU | 6,115 (61.0%) |
| Vacant Housing Units | 764 ( 7.6%) |
| Median Home Value | $269,275 |
| Average Home Value | $359,145 |
Housing Distribution
Address Breakdown
Residential
8,402
Single Family
7,369
Multi-Family
1,033
Businesses
1,355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices