7804 Edmonston CirUniversity ParkFL34201
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 7804 Edmonston Cir, University Park, FL, 34201 in University Park: $5,944/mo in rent, $1,100/mo in net income, 9.77% gross yield, 1.81 DSCR, all at $729,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $201,658 in appreciation and $6,722/yr in principal paydown projects total cumulative return of $348,988.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 5.7% |
| Monthly Cash Flow | $1,100 | $350 |
City averages based on University Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,944 |
| Total Monthly Debt Service | $4,553 |
| DSCR Ratio | 1.31x |
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 2004
0.28 Acres lot
$N/A/sqft
No HOA
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 2004
0.28 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tami Cashi • COLDWELL BANKER REALTY
Mls Name: Stellar MLS
Mls ID: #A4649870