Blackbird Plan · Poinciana, FL 34758

$299,999

3 bd · 2.0 ba · 1,453 sqft · SingleFamily · 142 Days on market

Good condition 2-car garage $125/mo HOA · 6% of rent

---

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 +5.1/30.0
• Condition / age +4.0/5.0
• Livability +2.9/5.0
• Rent growth +2.7/5.0
• Schools +2.7/10.0
• 1% rule +1.3/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

The Blackbird is a beautiful home design featuring 1,453 square feet of open-concept living space. The home brings forward 3 bedrooms, 2 bathrooms, a 2-car garage, and more! Through the foyer, you'll find the kitchen overlooks the dining and great room, which leads out to the patio for true indoor/outdoor living, and perfect for enjoying the warm Florida weather. The laundry room sits between the kitchen and 2-car garage. Two secondary bedrooms share a bathroom, and the primary suite is tucked privately away at the back of the home.

Key facts

• Laundry room
• 2 garage spots
• Listed 141 days

Tags

• OPEN-CONCEPT LIVING SPACE
• KITCHEN OVERLOOKS DINING
• INDOOR OUTDOOR LIVING
• LAUNDRY ROOM
• PRIMARY SUITE TUCKED PRIVATELY

🏗️ New construction. The $299,999 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $345,942.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $300k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-806 ($-10k/yr) — negative.
• To cash-flow at today's rent, offer at most $229k (23.6% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (27.9% below list).
• Recommended offer: $216k (27.9% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 57/100 on livability (#859 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
• Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Koa Elementary School (math 30% / reading 38%, grade F, #1,744 of 2,144 statewide, top 82%, 667 students, 63% FRL); Discovery Intermediate School (math 25% / reading 30%, grade F, #495 of 571 statewide, top 87%, 898 students, 62% FRL); Liberty High School (math 15% / reading 25%, grade F, #554 of 667 statewide, top 84%, 1,613 students, 52% FRL) — zoned schools at 59% FRL track the district average.
• Zoned-school proficiency averages 27% at this address vs 42% district-wide (-15 pts) — the specific schools serving this property underperform the Osceola average; the district grade overstates school quality for this exact location.
• Market conditions: Rents flat; 840 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 56d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
• This rent runs 39% of the median local income ($66k/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.
• Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 142 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.

Recommended offer $216,361 (27.9% 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 142 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 0.63% ✗
• Cap rate: 3.50%
• Cash-on-cash: -9.99%
• DSCR: 0.56
• GRM: 13.3

CMA / ARV

• ARV (median comp): $345,942
• List price: $299,999
• Delta: -13.28%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
5663 Loggia Ln	0.04mi	3/2.0	1,455 (+0%)	14mo	$310,000	$213	86
5658 Nispero Way	0.06mi	3/2.0	1,455 (+0%)	17mo	$310,000	$213	83
5662 Portico Pl	0.25mi	3/2.0	1,487 (+2%)	7mo	$339,890	$229	79
5732 LE Marin Way	0.16mi	2/2.0 (-1)	1,455 (+0%)	18mo	$304,000	$209	73
5410 Crown Point Rd	0.61mi	3/2.0	1,453 (0%)	1mo	$305,719	$210	70
4779 Yellow Elder Way	0.39mi	3/2.0	1,500 (+3%)	9mo	$332,000	$221	69
4749 Yellow Elder Way	0.35mi	3/2.5	1,500 (+3%)	11mo	$330,000	$220	67
4796 Yellow Elder Way	0.44mi	3/2.0	1,487 (+2%)	16mo	$325,000	$219	62
4808 Yellow Elder Way	0.45mi	3/2.0	1,487 (+2%)	17mo	$315,000	$212	61
5803 LE Marin Way	0.29mi	3/2.0	1,555 (+7%)	17mo	$293,399	$189	60
4826 Yellow Elder Way	0.46mi	3/2.0	1,487 (+2%)	18mo	$335,190	$225	60
373 Vestrella Dr	0.42mi	2/2.0 (-1)	1,658 (+14%)	0mo	$345,000	$208	52

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 · 0.82% rent growth · sell at horizon

5-year hold

• IRR: -36.8%
• Equity multiple: -0.16×
• Total profit: $-111,958
• Equity at exit: $51,581

10-year hold

• IRR: -69.7%
• Equity multiple: -0.87×
• Total profit: $-181,431
• Equity at exit: $29,911

Cash invested: $96,864 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 31 active · 20 under contract
• Months of supply: 10.9 mo (9%/mo absorbed)
• Median asking: $323,290 ($202/sqft)
• Median days on market: 72 d
• This list price: 19% of active listings are priced below it
• ARV vs active asking: +17.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34758

• Home prices YoY: -14.3%
• Rents YoY: 0.8%
• Active inventory: 840
• Price-to-rent: 11.6×

Monthly cashflow live

• Estimated rent: $2,164 high
• Mortgage (P&I): −$1,814
• Tax est. 1.5%: −$432 /mo · $5,189/yr
• Insurance: −$144
• HOA: −$125
• Vacancy / Maint / Mgmt: −$454
• Net cashflow: $-806

Break-even live

Break-even rent $3,184

Max offer price $229,244

Occupancy floor —

Sensitivity live

Price	-10% $-567	-5% $-687	+0% $-806	+5% $-926	+10% $-1,046
Rent	-10% $-977	-5% $-892	+0% $-806	+5% $-721	+10% $-636
Rate	-1.0pp $-632	-0.5pp $-718	base $-806	+0.5pp $-896	+1.0pp $-987

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: $86,485
• Closing costs: $10,378
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5075 Loggia Ln Unit A Poinciana, FL	3.0	2.0	1825	$2,200	$1.21	56d	1	0.02mi
5075 Loggia Ln Unit A Poinciana, FL	3.0	2.0	1825	$2,200	$1.21	40d	1	0.02mi
5063 Loggia Ln Unit A Poinciana, FL	3.0	2.0	1825	$2,200	$1.21	67d	1	0.02mi
5640 Nispero Way Kissimmee, FL	3.0	2.0	1603	$2,190	$1.37	119d	1	0.04mi
5652 Nispero Way Kissimmee, FL	3.0	2.5	1853	$2,390	$1.29	119d	1	0.04mi
5625 Le Marin Way Kissimmee, FL	3.0	2.0	1560	$2,300	$1.47	42d	1	0.07mi
5647 Nispero Way Kissimmee, FL	3.0	2.0	1455	$2,100	$1.44	29d	1	0.08mi
5647 Nispero Way Kissimmee, FL	3.0	2.0	1455	$2,100	$1.44	42d	1	0.08mi
5682 Nispero Way Kissimmee, FL	3.0	2.5	1853	$2,200	$1.19	7d	1	0.08mi
5665 Nispero Way Kissimmee, FL	3.0	2.5	1856	$2,350	$1.27	119d	1	0.09mi
5671 Nispero Way Kissimmee, FL	3.0	2.0	1608	$2,350	$1.46	82d	1	0.09mi
5456 Le Marin Way Poinciana, FL	4.0	2.0	1845	$2,000	$1.08	119d	1	0.09mi
2008 Viewfinder St Poinciana, FL	2.0	3.0	1187	$1,800	$1.52	9d	1	0.21mi
2081 Viewfinder St Poinciana, FL	2.0	2.5	1180	$1,700	$1.44	9d	1	0.21mi
2032 Viewfinder St Kissimmee, FL	2.0	2.0	1275	$1,900	$1.49	119d	1	0.22mi
4799 Guinep Ln Kissimmee, FL	3.0	2.0	1455	$2,200	$1.51	109d	1	0.22mi
4799 Guinep Ln Unit 4799 Kissimmee, FL	3.0	2.0	1455	$2,200	$1.51	103d	1	0.22mi
3244 Skyline Loop Poinciana, FL	2.0	2.5	1275	$1,700	$1.33	9d	1	0.22mi
2452 Skyline Loop Poinciana, FL	3.0	2.5	1688	$2,000	$1.18	7d	1	0.23mi
2452 Skyline Loop Poinciana, FL	3.0	3.0	1840	$1,900	$1.03	9d	1	0.23mi
2452 Skyline Loop Poinciana, FL	3.0	2.5	1840	$1,900	$1.03	73d	1	0.23mi
5750 Le Marin Way Kissimmee, FL	3.0	2.0	1603	$2,450	$1.53	29d	1	0.23mi
3208 Skyline Loop Poinciana, FL	2.0	2.0	1255	$1,700	$1.35	65d	1	0.24mi
3208 Skyline Loop Poinciana, FL	2.0	2.5	1255	$1,600	$1.27	9d	1	0.24mi
2220 Portrait St Poinciana, FL	3.0	2.5	1407	$1,950	$1.39	9d	1	0.25mi
3200 Skyline Loop Poinciana, FL	2.0	2.5	1275	$1,629	$1.28	6d	1	0.25mi
3192 Skyline Loop Poinciana, FL	2.0	2.5	1187	$1,600	$1.35	73d	1	0.25mi
2212 Portrait St Kissimmee, FL	3.0	2.5	1407	$1,980	$1.41	78d	1	0.25mi
3188 Skyline Loop Kissimmee, FL	2.0	2.5	1360	$1,675	$1.23	99d	1	0.25mi
3184 Skyline Loop Poinciana, FL	2.0	2.5	1187	$1,550	$1.31	9d	1	0.26mi
2511 Skyline Loop Poinciana, FL	3.0	2.5	1834	$2,200	$1.20	74d	1	0.26mi
5766 Le Marin Way Kissimmee, FL	3.0	2.0	1454	$2,350	$1.62	7d	1	0.26mi
2494 Skyline Loop Poinciana, FL	3.0	2.5	1834	$1,900	$1.04	73d	1	0.26mi
2500 Skyline Loop Poinciana, FL	3.0	2.5	1738	$1,950	$1.12	9d	1	0.27mi
2500 Skyline Loop Kissimmee, FL	3.0	2.5	1689	$1,990	$1.18	119d	1	0.27mi
3158 Skyline Loop Poinciana, FL	2.0	2.5	1187	$1,650	$1.39	7d	1	0.27mi
3191 Skyline Loop Kissimmee, FL	2.0	2.5	1255	$1,850	$1.47	119d	1	0.27mi
3187 Skyline Loop Poinciana, FL	2.0	2.5	1255	$1,600	$1.27	9d	1	0.28mi
2533 Skyline Loop Poinciana, FL	3.0	2.5	1738	$1,800	$1.04	74d	1	0.28mi
2524 Skyline Loop Poinciana, FL	3.0	2.5	1738	$1,900	$1.09	9d	1	0.29mi

Property features AI

Finance

• Other: Address: 5656 Loggia Ln, Kissimmee, FL 34758Listing status: Active
• Financial info: List price $299,999

Exterior

• Parking: 2-car garage / 2 total parking spaces
• Home design: Single-family plan (Blackbird)
• Exterior features: Living area approximately 1,453

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Plan: Blackbird (new construction)

Listing history 50 events

1. 2026-09-24
   days on market $299,999 Active 142 DOM
2. 2026-09-23
   days on market $299,999 Active 141 DOM
3. 2026-09-22
   days on market $299,999 Active 140 DOM
4. 2026-09-21
   days on market $299,999 Active 139 DOM
5. 2026-09-20
   days on market $299,999 Active 138 DOM
6. 2026-09-19
   days on market $299,999 Active 137 DOM
7. 2026-09-18
   days on market $299,999 Active 136 DOM
8. 2026-09-17
   days on market $299,999 Active 135 DOM
9. 2026-09-16
   days on market $299,999 Active 134 DOM
10. 2026-09-15
    days on market $299,999 Active 133 DOM
11. 2026-09-14
    days on market $299,999 Active 132 DOM
12. 2026-09-13
    days on market $299,999 Active 131 DOM
13. 2026-09-12
    days on market $299,999 Active 130 DOM
14. 2026-09-11
    days on market $299,999 Active 129 DOM
15. 2026-09-05
    days on market $299,999 Active 123 DOM
16. 2026-09-04
    days on market $299,999 Active 122 DOM
17. 2026-09-03
    days on market $299,999 Active 121 DOM
18. 2026-08-31
    days on market $299,999 Active 118 DOM
19. 2026-08-30
    days on market $299,999 Active 117 DOM
20. 2026-08-29
    days on market $299,999 Active 116 DOM
21. 2026-08-28
    days on market $299,999 Active 115 DOM
22. 2026-08-27
    days on market $299,999 Active 114 DOM
23. 2026-08-26
    days on market $299,999 Active 113 DOM
24. 2026-08-25
    days on market $299,999 Active 112 DOM
25. 2026-08-22
    days on market $299,999 Active 109 DOM
26. 2026-08-21
    days on market $299,999 Active 108 DOM
27. 2026-08-20
    days on market $299,999 Active 107 DOM
28. 2026-08-19
    days on market $299,999 Active 106 DOM
29. 2026-08-18
    days on market $299,999 Active 105 DOM
30. 2026-08-17
    days on market $299,999 Active 104 DOM
31. 2026-08-16
    days on market $299,999 Active 103 DOM
32. 2026-08-15
    days on market $299,999 Active 102 DOM
33. 2026-08-14
    days on market $299,999 Active 101 DOM
34. 2026-08-13
    days on market $299,999 Active 100 DOM
35. 2026-08-12
    days on market $299,999 Active 99 DOM
36. 2026-08-10
    days on market $299,999 Active 97 DOM
37. 2026-08-09
    days on market $299,999 Active 96 DOM
38. 2026-08-08
    days on market $299,999 Active 95 DOM
39. 2026-08-06
    days on market $299,999 Active 93 DOM
40. 2026-08-05
    days on market $299,999 Active 92 DOM
41. 2026-08-04
    days on market $299,999 Active 91 DOM
42. 2026-08-03
    days on market $299,999 Active 90 DOM
43. 2026-07-31
    days on market $299,999 Active 87 DOM
44. 2026-07-30
    days on market $299,999 Active 86 DOM
45. 2026-07-30
    days on market $299,999 Active 85 DOM
46. 2026-07-28
    days on market $299,999 Active 84 DOM
47. 2026-07-26
    days on market $299,999 Active 82 DOM
48. 2026-07-24
    days on market $299,999 Active 80 DOM
49. 2026-07-23
    days on market $299,999 Active 79 DOM
50. 2026-07-22
    days on market $299,999 Active 78 DOM

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

Taxation est. · year 1

• Rental income: $25,963
• − Mortgage interest: −$19,378
• − Property taxes: −$5,189
• − Insurance: −$1,730
• − Repairs & maintenance: −$2,077
• − Management: −$2,077
• − HOA: −$1,500
• − Depreciation: −$10,064
• Taxable loss: −$16,052
• Est. tax savings @ 24.0%: +$3,852
• After-tax cash flow: $-5,825/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.

Condition & rehab AI · 4 photos

Good 80/100 Cosmetic rehab Est. rehab $7,265–$21,795 screening

This home is in good condition with a cosmetic rehab level, ready for a fresh coat of paint to enhance its curb appeal and value.

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and value ↑
• Both Replace or clean gutters — Improves drainage and prevents water damage ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 27/100

Zoned Schools

Elementary Koa Elementary School F FL #1,744/2,144 Nat'l #24,299/41,679 Middle Discovery Intermediate School F FL #495/571 Nat'l #9,659/14,009 High Liberty High School F FL #554/667 Nat'l #14,027/17,239

Schools (NCES district)

• District: Osceola
• NCES district ID: 1201470
• Math proficiency: 39% ▼ -9.00%
• Reading proficiency: 45% ▼ -4.00%
• Median HH income: $45,528
• Composite: 35.7/100
• National rank: #4865
• State rank: #60 of 73 in FL

D Composite livability gradescore 57/100

Livability — Poinciana

• Score: 57/100
• State rank: #859
• US rank: #21760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Poinciana, FL
• County: Osceola County · 447,624 people
• City population: 91,336
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 46,768
• Household income: $66,339
• Rent vs Own: 23.7% rent · 76.3% own
• Severe rent burden: 28% of renters

---

Population outlook (Osceola County) Hauer SSP2

• Today (2025): 447,624 people
• By 2030: 511,823 · +14.3%
• By 2040: 642,986 · +43.6%
• By 2050: 774,552 · +73.0%
• By 2075: 1,078,144 · +140.9%
• By 2100: 1,269,660 · +183.6%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: Hispanic / Latino 60% Black 22% Two or more races 16% White 13% Asian 1%
• Hispanic origin (detail): Mexican 1% Puerto Rican 36% Cuban 3% Dominican 7%
• Common ancestry: Hispanic 8% Romanian 1%
• Foreign-born: 24% · Canada, Jamaica
• Languages at home: 42% English-only · Spanish 48% French/Haitian/Cajun 7% Arabic 1%

---

Political lean MEDSL · Osceola

• 2024 margin: Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
• 2008→2024 swing: -21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
• All cycles: 2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -49.53%
• Current HPI: 295.8928
• Rent YoY: ▲ 0.82%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Property features AI

Finance

• Other: Address: 5656 Loggia Ln, Kissimmee, FL 34758Listing status: Active
• Financial info: List price $299,999

Exterior

• Parking: 2-car garage / 2 total parking spaces
• Home design: Single-family plan (Blackbird)
• Exterior features: Living area approximately 1,453

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Plan: Blackbird (new construction)