5353 Watervista DrOrlandoFL32821
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 5353 Watervista Dr, Orlando, FL, 32821 in Orlando hard to pass up. The 10.89% gross yield on a $449,900 purchase results in $4,081/mo in rent and $750/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.02). Annual cash flow of $8,995, five-year appreciation of $124,299, and $4,144/yr in equity build-up combine for a projected total cumulative return of $221,235.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.1% |
| Monthly Cash Flow | $750 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,081 |
| Total Monthly Debt Service | $3,153 |
| DSCR Ratio | 1.29x |
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 1998
5,176 sqft lot
$N/A/sqft
$262 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32821, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,577 (100%) |
| Owner Occupied HU | 3,139 (20.2%) |
| Renter Occupied HU | 9,771 (62.7%) |
| Vacant Housing Units | 2,667 (17.1%) |
| Median Home Value | $336,603 |
| Average Home Value | $355,017 |
Housing Distribution
Address Breakdown
Residential
13,617
Single Family
4,545
Multi-Family
9,072
Businesses
601
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 1998
5,176 sqft lot
$N/A/sqft
$262 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32821, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,577 (100%) |
| Owner Occupied HU | 3,139 (20.2%) |
| Renter Occupied HU | 9,771 (62.7%) |
| Vacant Housing Units | 2,667 (17.1%) |
| Median Home Value | $336,603 |
| Average Home Value | $355,017 |
Housing Distribution
Address Breakdown
Residential
13,617
Single Family
4,545
Multi-Family
9,072
Businesses
601
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices