CashFlowRE
Sign in Sign up
None
D- Composite 37.37
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +10.5/30.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.0/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

None · Deltona, FL 32738
3 bd · 1.0 ba · 838 sqft · SingleFamily public records · 39 Days on market
Built 1985 10,000 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

Key facts

  • Generously sized lot
  • Flex space
  • Converted garage

Tags

GENEROUSLY SIZED LOTEXTENDED DRIVEWAYCONVERTED GARAGEFLEX SPACENEW ROOFNEW KITCHEN RANGE

Property features AI

Finance

  • Other: Lot approximately 0.22 acres (about 80x125); Living area and building area per public records; Zoning: 01R
  • Financial info: No lease restrictions; Unfurnished
  • HOA & community: No association reported; Development: Deltona Lakes

Exterior

  • Parking: Converted garage (12x23)
  • Security: Smoke detectors
  • Utilities: Public water; Septic tank; High-speed internet available; Cable available and connected; Electricity connected; Phone available
  • Home design: Single family residence; One story; East-facing entry
  • Construction: Brick and stucco construction; Built-up and shingle roof; Slab foundation; Completed property condition; Built in year reflected in public records
  • Exterior features: Rear porch; Porch; Enclosed patio/porch; Deck; Wood fencing; Mature landscaping with oak trees; Wooded lot; City limits location; Paved, asphalt road with public maintenance

Interior

  • Kitchen: Range; Range hood; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Formal dining area; Window treatments (blinds and drapes); Storage rooms; Den / library / office; Great room; Inside utility
  • Laundry & utility: Washer hookup inside; Electric dryer hookup; Inside utility / laundry area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (8.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (16.9% below list).
  • Recommended offer: $191k (16.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#381 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Volusia Pines Elementary School (math 35% / reading 49%, grade F, #1,403 of 2,144 statewide, top 67%, 527 students, 64% FRL); Galaxy Middle School (math 36% / reading 40%, grade F, #388 of 571 statewide, top 69%, 1,056 students, 60% FRL); Deltona High School (math 27% / reading 46%, grade F, #351 of 667 statewide, top 54%, 1,851 students, 52% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 389 active listings in the ZIP; solid renter incomes; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 11y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $230k implies a 228% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,952 (16.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.83%
Cap rate
5.69%
Cash-on-cash
-2.17%
DSCR
0.90
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.1% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-46,333
Equity at exit
$34,279
10-year hold
IRR
-16.4%
Equity multiple
0.12×
Total profit
$-56,595
Equity at exit
$19,878

Cash invested: $64,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32738

Home prices YoY
-31.8%
Rents YoY
2.1%
Active inventory
389
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,910 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$324 /mo · $3,883/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$-116

Break-even live

Break-even rent $2,057
Max offer price $209,329
Occupancy floor

Sensitivity live

Price -10% $14 -5% $-51 +0% $-116 +5% $-182 +10% $-247
Rent -10% $-267 -5% $-192 +0% $-116 +5% $-41 +10% $34
Rate -1.0pp $-1 -0.5pp $-58 base $-116 +0.5pp $-176 +1.0pp $-237

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$57,475
Closing costs
$6,897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 33 events

  1. 2026-06-22
    days on market $229,900 Active 39 DOM
  2. 2026-06-18
    days on market $229,900 Active 36 DOM
  3. 2026-06-17
    days on market $229,900 Active 35 DOM
  4. 2026-06-16
    days on market $229,900 Active 34 DOM
  5. 2026-06-15
    days on market $229,900 Active 33 DOM
  6. 2026-06-14
    pricedays on market $229,900 Active 31 DOM
  7. 2026-06-10
    days on market $234,900 Active 28 DOM
  8. 2026-06-09
    days on market $234,900 Active 27 DOM
  9. 2026-06-08
    days on market $234,900 Active 26 DOM
  10. 2026-06-07
    days on market $234,900 Active 25 DOM
  11. 2026-06-05
    days on market $234,900 Active 22 DOM
  12. 2026-06-03
    days on market $234,900 Active 21 DOM
  13. 2026-06-03
    pricedays on market $234,900 Active 20 DOM
  14. 2026-06-01
    days on market $239,900 Active 19 DOM
  15. 2026-05-31
    days on market $239,900 Active 18 DOM
  16. 2026-05-31
    days on market $239,900 Active 17 DOM
  17. 2026-05-15
    status Active 1722-char remark
  18. 2026-04-30
    status Pending 1722-char remark
  19. 2026-04-28
    listed $244,900 Active 1722-char remark
  20. 2015-10-02
    soldstatus $70,000
  21. 2015-09-30
    soldstatus $70,000 Sold 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  22. 2015-08-26
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  23. 2015-05-22
    status Active 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  24. 2015-05-12
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  25. 2015-05-08
    price $69,900 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  26. 2015-04-12
    status Active 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  27. 2015-02-11
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  28. 2015-02-09
    historical 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  29. 2015-01-27
    status Active 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  30. 2015-01-16
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  31. 2015-01-09
    listed $71,900 Active 450-char remark
    Show marketing remark (450 chars)

    Just Reduced. Back on the market. Financing fell through. Great starter home. This 3 bedroom one and 1/2 bath home is clean and ready to move in. The garage has been converted in to a 3rd. bedroom with a half bath and a large 7x11 closet, great for storage or would make a nice area for nursery. The house has been freshly painted. It has a newer roof, A/C unit and water heater. It also has a nice large fenced back yard. Easy to close. A must see.

  32. 1993-09-09
    soldstatus $47,000
  33. 1990-01-01
    soldstatus $49,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,883 · $324/mo
Projected year-2 tax
$3,883 · $324/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,914
− Mortgage interest
−$12,878
− Property taxes
−$3,883
− Insurance
−$1,150
− Repairs & maintenance
−$1,833
− Management
−$1,833
− Depreciation
−$6,688
Taxable loss
−$5,350
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,284
After-tax cash flow
$-113/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — Deltona

Score
71/100
State rank
#381
US rank
#6749

Category grades

Amenities F Commute F Cost of living A+ Crime C Employment C Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deltona, FL
County
Volusia County · 556,871 people
City population
101,355
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
49,368
Household income
$80,224
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
636.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 46% Hispanic / Latino 37% Black 13% Two or more races 12%
Hispanic origin (detail)
Puerto Rican 23% Cuban 3% Dominican 3%
Common ancestry
Romanian 2% Italian 2% Slovak 1%
Foreign-born
11% · Canada, Jamaica
Languages at home
72% English-only · Spanish 26%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -154.91%
Current HPI
331.8842
Rent YoY
▲ 2.10%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+360.7% since first listed
20 events — show timeline
  • 2026-06-11 Price Changed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2026-06-02 Price Changed $234,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-19 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Listed $244,900 Stellar MLS as Distributed by MLS Grid
  • 2015-10-02 Sold (Public Records) $70,000 Public Records
  • 2015-09-30 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2015-08-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-05-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-05-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-05-08 Price Changed $69,900 Stellar MLS as Distributed by MLS Grid
  • 2015-04-12 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-02-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-02-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-01-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-01-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-01-09 Listed $71,900 Stellar MLS as Distributed by MLS Grid
  • 1993-09-09 Sold (Public Records) $47,000 Public Records
  • 1990-01-01 Sold (Public Records) $49,900 Public Records

Property tax history

+23.4%/yr

Latest (2025): $3,883 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…