Cedar Plan, HeartwoodOrlandoFL32820
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. Rental yield 4.48%. Cedar Plan, Heartwood, Orlando, FL, 32820 in Orlando fits: $1,174,990, 4.48% gross yield, and a projected 5% annual appreciation rate adding $324,628 in value within five years. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.83) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $10,822/yr in principal paydown and $324,628 in appreciation project a total return of $213,756.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 6.1% |
| Monthly Cash Flow | $(3,654) | $1,850 |
City averages based on Orlando market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,387 |
| Total Monthly Debt Service | $7,574 |
| DSCR Ratio | 0.58x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2026
N/A lot
$N/A/sqft
$244 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32820, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,362 (100%) |
| Owner Occupied HU | 2,819 (83.8%) |
| Renter Occupied HU | 449 (13.4%) |
| Vacant Housing Units | 94 ( 2.8%) |
| Median Home Value | $488,296 |
| Average Home Value | $535,840 |
Housing Distribution
Address Breakdown
Residential
3,566
Single Family
3,566
Multi-Family
0
Businesses
90
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 2026
N/A lot
$N/A/sqft
$244 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32820, Orlando, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,362 (100%) |
| Owner Occupied HU | 2,819 (83.8%) |
| Renter Occupied HU | 449 (13.4%) |
| Vacant Housing Units | 94 ( 2.8%) |
| Median Home Value | $488,296 |
| Average Home Value | $535,840 |
Housing Distribution
Address Breakdown
Residential
3,566
Single Family
3,566
Multi-Family
0
Businesses
90
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
