9814 Tivoli Villa DrOrlandoFL32829
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 9814 Tivoli Villa Dr, Orlando, FL, 32829 in Orlando worth modelling. At $299,999 with a 9.44% gross yield, the $2,359/mo rent leaves $77/mo after the $1,349/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.75 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $82,884 by year five; $2,763/yr in principal reduction adds further equity. Total projected return: $138,052.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.1% |
| Monthly Cash Flow | $77 | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,359 |
| Total Monthly Debt Service | $1,871 |
| DSCR Ratio | 1.26x |
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 2005
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32829, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,325 (100%) |
| Owner Occupied HU | 5,473 (65.7%) |
| Renter Occupied HU | 2,486 (29.9%) |
| Vacant Housing Units | 366 ( 4.4%) |
| Median Home Value | $416,939 |
| Average Home Value | $442,828 |
Housing Distribution
Address Breakdown
Residential
7,826
Single Family
6,581
Multi-Family
1,245
Businesses
127
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 2005
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32829, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,325 (100%) |
| Owner Occupied HU | 5,473 (65.7%) |
| Renter Occupied HU | 2,486 (29.9%) |
| Vacant Housing Units | 366 ( 4.4%) |
| Median Home Value | $416,939 |
| Average Home Value | $442,828 |
Housing Distribution
Address Breakdown
Residential
7,826
Single Family
6,581
Multi-Family
1,245
Businesses
127
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices