58 Lake Villa WayKissimmeeFL34743
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 58 Lake Villa Way, Kissimmee, FL, 34743 in Kissimmee at $175,000 earns $1,342/mo in rent and nets $181/mo after the $787/mo payment, a 9.2% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $48,349 over five years. Ziffy Mortgage underwrites this on a 1.71 DSCR without U.S. credit history. With $1,612/yr in principal paydown, total projected return reaches $78,369.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 7.2% |
| Monthly Cash Flow | $181 | $1,250 |
City averages based on Kissimmee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,342 |
| Total Monthly Debt Service | $1,092 |
| DSCR Ratio | 1.23x |
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 1981
1,263 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34743, Kissimmee, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,038 (100%) |
| Owner Occupied HU | 8,682 (66.6%) |
| Renter Occupied HU | 3,643 (27.9%) |
| Vacant Housing Units | 713 ( 5.5%) |
| Median Home Value | $354,313 |
| Average Home Value | $376,739 |
Housing Distribution
Address Breakdown
Residential
12,753
Single Family
12,363
Multi-Family
390
Businesses
163
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 1981
1,263 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34743, Kissimmee, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,038 (100%) |
| Owner Occupied HU | 8,682 (66.6%) |
| Renter Occupied HU | 3,643 (27.9%) |
| Vacant Housing Units | 713 ( 5.5%) |
| Median Home Value | $354,313 |
| Average Home Value | $376,739 |
Housing Distribution
Address Breakdown
Residential
12,753
Single Family
12,363
Multi-Family
390
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices