CashFlowRE
Sign in Sign up
211 S Ulysses Dr 🔨 Auction
F Composite 29.94
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +7.2/30.0
  • Schools +4.1/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Rent growth +1.8/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$5,000

211 S Ulysses Dr · Apopka, FL 32703
3 bd · 1.0 ba · 1,194 sqft · SingleFamily public records · 7 Days on market
Built 1959

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

Listing remarks

Foreclosure Auction Ends May 27, 2026 at 11:00 AM EST. Explore this charming 3-bedroom, 1-bath residence set in a peaceful and well-located Apopka community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa.

Key facts

  • 2 garage spots
  • Listed 7 days

Property features AI

Finance

  • Other: Property is located at 211 S Ulysses Dr, Apopka, FL; Directions: From US-441, turn onto Park Ave, then onto S Ulysses Dr and continue to the property.

Exterior

  • Parking: Attached or detached 2-car garage
  • Home design: Residential property; Single-story home
  • Exterior features: Lot is approximately 0.18 acre; Zoned R-1 (single-family residential)

Interior

  • Bathrooms: One full bathroom
  • Interior features: Single-story layout

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $318,798 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-433 ($-5k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).
  • Cap rate 4.7% vs local median 3.8% in Apopka — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#594 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living B+, employment B; Watch: schools D+, crime D-, amenities F.
  • Orange (suburban): math 46% / reading 51% proficiency, ranked #43 of 73 in FL (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-2.8%/yr); 573 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Orange County population projected at +52% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 95.6% of price; built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

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. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.70%
Cap rate
4.66%
Cash-on-cash
-5.82%
DSCR
0.74
GRM
11.9

CMA / ARV

ARV (on-the-fly)
$318,798
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1816 Haperon St 0.26mi 3/2.0 1,311 (+10%) 12mo $350,000 $267 58
141 Dovetail Ct 0.74mi 3/2.0 1,206 (+1%) 5mo $322,500 $267 56
2125 Kilmer Ln 0.64mi 3/2.0 1,128 (-6%) 16mo $340,000 $301 44
502 Roger Williams Rd 0.63mi 4/2.0 (+1) 1,236 (+4%) 17mo $190,000 $154 42
2207 Deanna Dr 0.40mi 3/2.0 1,353 (+13%) 19mo $285,000 $211 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-29.6%
Equity multiple
0.04×
Total profit
$-85,764
Equity at exit
$47,534
10-year hold
IRR
-49.3%
Equity multiple
-0.52×
Total profit
$-135,426
Equity at exit
$27,564

Cash invested: $89,263 (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 32703

Rents YoY
-2.8%
Active inventory
573
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,241 high interval (Pro) →
Mortgage (P&I)
$1,672
Tax est. 1.5%
$398 /mo · $4,782/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$471
Net cashflow
$-433

Break-even live

Break-even rent $2,789
Max offer price $256,156
Occupancy floor

Sensitivity live

Price -10% $-213 -5% $-323 +0% $-433 +5% $-543 +10% $-653
Rent -10% $-610 -5% $-521 +0% $-433 +5% $-344 +10% $-256
Rate -1.0pp $-272 -0.5pp $-352 base $-433 +0.5pp $-516 +1.0pp $-600

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
$79,700
Closing costs
$9,564
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1548 Wekiva Crossing Blvd Apopka, FL 4.0 2.0 1422 $2,495 $1.75 25d 1 0.16mi
1722 Wekiva Crossing Blvd Apopka, FL 3.0 2.0 1292 $2,180 $1.69 3d 1 0.17mi
518 Lake Bridge Ln Apopka, FL 1.0–2.0 1.0–2.0 875 $1,796 $2.05 3d 18 0.46mi
900 Hyacinth Cove Ct Apopka, FL 3.0 2.0 1484 $2,649 $1.79 12d 1 0.75mi
178 Dovetail Ct Apopka, FL 3.0 2.0 1158 $2,150 $1.86 25d 1 0.76mi
1236 Dovehill Dr Unit 1244 Apopka, FL 2.0 2.5 1052 $1,700 $1.62 25d 1 0.78mi
487 Blue Bird St Apopka, FL 2.0 1.0 1075 $1,750 $1.63 25d 1 0.91mi
500 Jordan Stuart Cir Apopka, FL 1.0–3.0 1.0–2.0 967 $2,156 $2.23 3d 16 0.98mi
2748 Candlewood Ct Apopka, FL 3.0 2.5 1358 $2,199 $1.62 0d 1 1.07mi
850 E Votaw Rd Apopka, FL 2.0 1.0 912 $1,595 $1.75 16d 1 1.24mi
3000 Foxhill Cir Apopka, FL 1.0–3.0 1.0–2.5 1208 $2,236 $1.85 0d 19 1.32mi
617 E 1st St Apopka, FL 2.0 2.0 1288 $2,195 $1.70 25d 1 1.42mi

Listing history 2 events

  1. 2026-05-19
    listed $5,000 Active
  2. 1989-12-01
    soldstatus $38,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 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 · 2 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
$26,890
− Mortgage interest
−$17,858
− Property taxes
−$4,782
− Insurance
−$1,594
− Repairs & maintenance
−$2,151
− Management
−$2,151
− Depreciation
−$9,274
Taxable loss
−$10,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,621
After-tax cash flow
$-2,574/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
Orange
NCES district ID
1201440
Math proficiency
46% ▼ -9.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$49,350
Composite
41.47/100
National rank
#3461
State rank
#43 of 73 in FL

Livability — Apopka

Score
66/100
State rank
#594
US rank
#11020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orange County · 1,471,359 people
City population
109,852
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
59,269
Household income
$72,880
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
2191.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
1,618,226 people
By 2030
1,787,404 · +10.5%
By 2040
2,125,621 · +31.4%
By 2050
2,454,016 · +51.6%
By 2075
3,173,711 · +96.1%
By 2100
3,607,781 · +122.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 35% Hispanic / Latino 30% Black 28% Two or more races 16% Asian 3%
Hispanic origin (detail)
Mexican 6% Puerto Rican 12% Cuban 3% Dominican 2%
Common ancestry
Hispanic 4% Romanian 1% Italian 1%
Foreign-born
18% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 22% French/Haitian/Cajun 3% Other Indo-European 1%

Political lean MEDSL · Orange

2024 margin
D (+13.6) · D 56.1% · R 42.5% · Other 1.3%
2008→2024 swing
-5.0pp toward R · 2008: 18.6pp · 2024: 13.6pp
All cycles
2024: D+13.6 2020: D+23.1 2016: D+24.6 2012: D+18.2 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -206.30%
Current HPI
319.2139
Rent YoY
▼ -2.75%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-86.8% since first listed
2 events — show timeline
  • 2026-05-19 Listed $5,000 NFMLS
  • 1989-12-01 Sold (Public Records) $38,000 Public Records

Property tax history

+19.3%/yr

Latest (2025): $4,429 · +37.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…