8102 Lillies Way APT 101OrlandoFL32825
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 8102 Lillies Way APT 101, Orlando, FL, 32825 in Orlando. At $235,000 it earns $2,210/mo in rent and distributes $353/mo to the owner after the $1,057/mo payment, a consistent 11.29% yield. DSCR 2.09 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $64,926 in value; $2,164/yr in principal paydown compounds ownership stake. Total projected return: $113,528.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.1% |
| Monthly Cash Flow | $353 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,210 |
| Total Monthly Debt Service | $1,764 |
| 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 2004
10,090 sqft lot
$N/A/sqft
$288 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32825, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,988 (100%) |
| Owner Occupied HU | 14,304 (62.2%) |
| Renter Occupied HU | 7,740 (33.7%) |
| Vacant Housing Units | 944 ( 4.1%) |
| Median Home Value | $376,350 |
| Average Home Value | $413,474 |
Housing Distribution
Address Breakdown
Residential
22,457
Single Family
16,769
Multi-Family
5,688
Businesses
360
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 2004
10,090 sqft lot
$N/A/sqft
$288 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32825, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,988 (100%) |
| Owner Occupied HU | 14,304 (62.2%) |
| Renter Occupied HU | 7,740 (33.7%) |
| Vacant Housing Units | 944 ( 4.1%) |
| Median Home Value | $376,350 |
| Average Home Value | $413,474 |
Housing Distribution
Address Breakdown
Residential
22,457
Single Family
16,769
Multi-Family
5,688
Businesses
360
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices