CashFlowRE
Sign in Sign up
44 Springwood Sq
B- Composite 68.68
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$119,900

44 Springwood Sq · Port Orange, FL 32129
2 bd · 1.5 ba · 1,242 sqft · SingleFamily public records · 193 Days on market
Built 1981 2,495 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LAND VALUE!!! 41, 42, 43, and 44 Springwood Square! Builder's Special: Prime Four-Unit - QUAD - Townhome Investment at Springwood Square! These properties require a complete TEARDOWN and rebuild. Discover an exceptional opportunity for builders and investors in the heart of Port Orange. This package includes four contiguous townhome parcels at 41, 42, 43, and 44 Springwood Square. These units all must be brought up to code and must be rebuilt and elevated above the flood plain. Each unit is approximately 1,242 square feet with a combined total of 4,968 square feet (4 units). Originally built in 1981, each two-story unit has 2 bedrooms, 1.5 bathrooms, and 1,242 square feet of interior space, complete with private patios, decks, and potential for open floor plans--perfect for transformation into modern rentals. These properties require a complete TEARDOWN and rebuild to unlock their full potential. Imagine gutting and redesigning to feature updated kitchens with granite counters, stainless appliances, luxury vinyl flooring, energy-efficient systems, and stylish finishes that appeal to today's tenants or buyers. The neighborhood's picturesque tree-lined streets, family-friendly vibe, and no HOA restrictions make it ideal for long-term holds or quick resales. Conveniently located near top-rated schools, parks, shopping, and just minutes from Daytona Beach's sandy shores and vibrant amenities, this spot promises strong rental demand and appreciation in a growing area. Whether you're an experienced renovator aiming to create high-yield multi-family income or a developer seeking a value-add project, this single-family four-plex is your canvas for profit. This property will not be financeable. Cash offers only.

Key facts

  • Stainless appliances
  • Private patios
  • Updated kitchens

Tags

PRIVATE PATIOSUPDATED KITCHENSGRANITE COUNTERSSTAINLESS APPLIANCESLUXURY VINYL FLOORINGENERGY EFFICIENT SYSTEMS

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 2-bed/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#131 in FL, #1,957 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities D+, commute D+.
  • 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.
  • Market conditions: Rents soft (-2.7%/yr); 247 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $829 of loan paydown is wiped out by about $4k 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 193 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $55k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $120k implies a 1099% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 193 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.39%
Cap rate
12.11%
Cash-on-cash
20.79%
DSCR
1.92
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-12.2%
Equity multiple
0.58×
Total profit
$-14,220
Equity at exit
$17,877
10-year hold
IRR
-10.6%
Equity multiple
0.47×
Total profit
$-17,652
Equity at exit
$10,367

Cash invested: $33,572 (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 32129

Rents YoY
-2.7%
Active inventory
247
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,671 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$60 /mo · $720/yr
Insurance
$50
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$155

Break-even live

Break-even rent $1,475
Max offer price $119,900
Occupancy floor 86%

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
$29,975
Closing costs
$3,597
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Moonstone Ct Port Orange, FL 2.0 2.0 1400 $1,950 $1.39 21d 1 0.07mi
86 Springwood Sq Unit 86 Port Orange, FL 2.0 1.5 1249 $1,450 $1.16 21d 1 0.08mi
21 Springwood Sq Unit 23 Port Orange, FL 2.0 1.5 1249 $1,500 $1.20 23d 1 0.11mi
190 Moonstone Ct Port Orange, FL 2.0 2.0 1400 $1,650 $1.18 21d 1 0.12mi
3656 Jackson St Unit 1A Port Orange, FL 2.0 1.5 1164 $1,550 $1.33 23d 1 0.20mi
1206 Deer Springs Rd Port Orange, FL 2.0 2.0 1064 $1,625 $1.53 14d 1 0.27mi
980 Canal View Blvd Port Orange, FL 2.0 1.5 1024 $1,448 $1.41 23d 2 0.35mi
3554 Irish Ln Port Orange, FL 2.0 2.0 1470 $2,000 $1.36 23d 1 0.40mi
1032 W Samms Ave Port Orange, FL 2.0 2.0 1176 $1,650 $1.40 14d 1 0.45mi
1111 Squirrel Nest Ln Port Orange, FL 2.0 2.0 1169 $1,900 $1.63 14d 1 0.51mi
61 Brandy Hills Dr Port Orange, FL 3.0 2.0 1192 $1,895 $1.59 23d 1 0.61mi
488 Autumn Trl Port Orange, FL 3.0 2.0 1393 $1,499 $1.08 23d 1 0.94mi
4211 New Haven Ct Port Orange, FL 2.0 2.0 902 $2,000 $2.22 23d 1 0.95mi
1154 Ashland Ct Port Orange, FL 3.0 2.0 1118 $1,795 $1.61 14d 1 1.10mi
1270 Reed Canal Rd Port Orange, FL 1.0–3.0 1.0–2.0 1001 $1,746 $1.74 11d 29 1.14mi
1010 N Swallow Tail Dr Port Orange, FL 1.0–2.0 1.0–2.0 893 $1,574 $1.76 11d 16 1.19mi
958 Village Trl Port Orange, FL 1.0–2.0 1.0–2.0 775 $1,455 $1.88 11d 12 1.23mi
3835 Clyde Morris Blvd Port Orange, FL 1.0–3.0 1.0–2.0 1013 $2,012 $1.99 11d 17 1.26mi
940 Village Trl Unit 4-306 Port Orange, FL 2.0 2.0 1006 $2,000 $1.99 14d 1 1.29mi
4514 Alder Dr Port Orange, FL 3.0 2.0 1365 $2,100 $1.54 11d 1 1.30mi
1401 Reed Canal Rd Port Orange, FL 1.0–3.0 1.0–2.0 1045 $1,856 $1.78 14d 25 1.34mi
1200 Floral Springs Blvd Port Orange, FL 1.0–3.0 1.0–2.0 1047 $1,780 $1.70 11d 81 1.34mi
374 Windsor Dr Port Orange, FL 3.0 2.0 1393 $1,636 $1.17 14d 1 1.40mi
3230 S Ridgewood Ave South Daytona, FL 1.0–3.0 1.0–2.0 1046 $1,881 $1.80 11d 27 1.40mi
12 Downing Dr Port Orange, FL 2.0 2.0 921 $1,599 $1.74 14d 1 1.45mi
5609 Victoria Gardens Blvd Port Orange, FL 2.0 1.0–1.5 1050 $1,600 $1.52 23d 7 1.47mi
340 Windsor Dr Port Orange, FL 2.0 2.0 1227 $1,650 $1.34 23d 1 1.48mi
3780 Clyde Morris Blvd Port Orange, FL 2.0–3.0 2.0 1050 $1,369 $1.30 11d 12 1.49mi
480 Reed Canal Rd #57 South Daytona, FL 2.0 1.5 1024 $1,550 $1.51 23d 1 1.50mi

Listing history 22 events

  1. 2026-06-18
    days on market $119,900 Active 193 DOM
  2. 2026-06-17
    days on market $119,900 Active 192 DOM
  3. 2026-06-16
    days on market $119,900 Active 191 DOM
  4. 2026-06-15
    days on market $119,900 Active 190 DOM
  5. 2026-06-14
    days on market $119,900 Active 188 DOM
  6. 2026-06-10
    days on market $119,900 Active 185 DOM
  7. 2026-06-09
    days on market $119,900 Active 184 DOM
  8. 2026-06-08
    days on market $119,900 Active 183 DOM
  9. 2026-06-07
    days on market $119,900 Active 182 DOM
  10. 2026-06-05
    pricedays on market $119,900 Active 179 DOM
  11. 2026-06-03
    days on market $129,900 Active 178 DOM
  12. 2026-06-03
    days on market $129,900 Active 177 DOM
  13. 2026-06-01
    days on market $129,900 Active 176 DOM
  14. 2026-05-31
    days on market $129,900 Active 175 DOM
  15. 2026-05-31
    days on market $129,900 Active 174 DOM
  16. 2026-03-12
    price $149,900 1732-char remark
    Show marketing remark (1732 chars)

    LAND VALUE!!! 41, 42, 43, and 44 Springwood Square! Builder's Special: Prime Four-Unit - QUAD - Townhome Investment at Springwood Square! These properties require a complete TEARDOWN and rebuild. Discover an exceptional opportunity for builders and investors in the heart of Port Orange. This package includes four contiguous townhome parcels at 41, 42, 43, and 44 Springwood Square. These units all must be brought up to code and must be rebuilt and elevated above the flood plain. Each unit is approximately 1,242 square feet with a combined total of 4,968 square feet (4 units). Originally built in 1981, each two-story unit has 2 bedrooms, 1.5 bathrooms, and 1,242 square feet of interior space, complete with private patios, decks, and potential for open floor plans--perfect for transformation into modern rentals. These properties require a complete TEARDOWN and rebuild to unlock their full potential. Imagine gutting and redesigning to feature updated kitchens with granite counters, stainless appliances, luxury vinyl flooring, energy-efficient systems, and stylish finishes that appeal to today's tenants or buyers. The neighborhood's picturesque tree-lined streets, family-friendly vibe, and no HOA restrictions make it ideal for long-term holds or quick resales. Conveniently located near top-rated schools, parks, shopping, and just minutes from Daytona Beach's sandy shores and vibrant amenities, this spot promises strong rental demand and appreciation in a growing area. Whether you're an experienced renovator aiming to create high-yield multi-family income or a developer seeking a value-add project, this single-family four-plex is your canvas for profit. This property will not be financeable. Cash offers only.

  17. 2025-12-18
    status Active 1732-char remark
    Show marketing remark (1732 chars)

    LAND VALUE!!! 41, 42, 43, and 44 Springwood Square! Builder's Special: Prime Four-Unit - QUAD - Townhome Investment at Springwood Square! These properties require a complete TEARDOWN and rebuild. Discover an exceptional opportunity for builders and investors in the heart of Port Orange. This package includes four contiguous townhome parcels at 41, 42, 43, and 44 Springwood Square. These units all must be brought up to code and must be rebuilt and elevated above the flood plain. Each unit is approximately 1,242 square feet with a combined total of 4,968 square feet (4 units). Originally built in 1981, each two-story unit has 2 bedrooms, 1.5 bathrooms, and 1,242 square feet of interior space, complete with private patios, decks, and potential for open floor plans--perfect for transformation into modern rentals. These properties require a complete TEARDOWN and rebuild to unlock their full potential. Imagine gutting and redesigning to feature updated kitchens with granite counters, stainless appliances, luxury vinyl flooring, energy-efficient systems, and stylish finishes that appeal to today's tenants or buyers. The neighborhood's picturesque tree-lined streets, family-friendly vibe, and no HOA restrictions make it ideal for long-term holds or quick resales. Conveniently located near top-rated schools, parks, shopping, and just minutes from Daytona Beach's sandy shores and vibrant amenities, this spot promises strong rental demand and appreciation in a growing area. Whether you're an experienced renovator aiming to create high-yield multi-family income or a developer seeking a value-add project, this single-family four-plex is your canvas for profit. This property will not be financeable. Cash offers only.

  18. 2025-11-13
    status Pending 1732-char remark
    Show marketing remark (1732 chars)

    LAND VALUE!!! 41, 42, 43, and 44 Springwood Square! Builder's Special: Prime Four-Unit - QUAD - Townhome Investment at Springwood Square! These properties require a complete TEARDOWN and rebuild. Discover an exceptional opportunity for builders and investors in the heart of Port Orange. This package includes four contiguous townhome parcels at 41, 42, 43, and 44 Springwood Square. These units all must be brought up to code and must be rebuilt and elevated above the flood plain. Each unit is approximately 1,242 square feet with a combined total of 4,968 square feet (4 units). Originally built in 1981, each two-story unit has 2 bedrooms, 1.5 bathrooms, and 1,242 square feet of interior space, complete with private patios, decks, and potential for open floor plans--perfect for transformation into modern rentals. These properties require a complete TEARDOWN and rebuild to unlock their full potential. Imagine gutting and redesigning to feature updated kitchens with granite counters, stainless appliances, luxury vinyl flooring, energy-efficient systems, and stylish finishes that appeal to today's tenants or buyers. The neighborhood's picturesque tree-lined streets, family-friendly vibe, and no HOA restrictions make it ideal for long-term holds or quick resales. Conveniently located near top-rated schools, parks, shopping, and just minutes from Daytona Beach's sandy shores and vibrant amenities, this spot promises strong rental demand and appreciation in a growing area. Whether you're an experienced renovator aiming to create high-yield multi-family income or a developer seeking a value-add project, this single-family four-plex is your canvas for profit. This property will not be financeable. Cash offers only.

  19. 2025-10-30
    listed $175,000 Active 1732-char remark
    Show marketing remark (1732 chars)

    LAND VALUE!!! 41, 42, 43, and 44 Springwood Square! Builder's Special: Prime Four-Unit - QUAD - Townhome Investment at Springwood Square! These properties require a complete TEARDOWN and rebuild. Discover an exceptional opportunity for builders and investors in the heart of Port Orange. This package includes four contiguous townhome parcels at 41, 42, 43, and 44 Springwood Square. These units all must be brought up to code and must be rebuilt and elevated above the flood plain. Each unit is approximately 1,242 square feet with a combined total of 4,968 square feet (4 units). Originally built in 1981, each two-story unit has 2 bedrooms, 1.5 bathrooms, and 1,242 square feet of interior space, complete with private patios, decks, and potential for open floor plans--perfect for transformation into modern rentals. These properties require a complete TEARDOWN and rebuild to unlock their full potential. Imagine gutting and redesigning to feature updated kitchens with granite counters, stainless appliances, luxury vinyl flooring, energy-efficient systems, and stylish finishes that appeal to today's tenants or buyers. The neighborhood's picturesque tree-lined streets, family-friendly vibe, and no HOA restrictions make it ideal for long-term holds or quick resales. Conveniently located near top-rated schools, parks, shopping, and just minutes from Daytona Beach's sandy shores and vibrant amenities, this spot promises strong rental demand and appreciation in a growing area. Whether you're an experienced renovator aiming to create high-yield multi-family income or a developer seeking a value-add project, this single-family four-plex is your canvas for profit. This property will not be financeable. Cash offers only.

  20. 2025-09-29
    soldstatus $10,000
  21. 1982-05-01
    soldstatus $50,000
  22. 1981-08-01
    soldstatus $26,800

ⓘ 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
$720 · $60/mo
Projected year-2 tax
$995 · $83/mo
Expected delta
+$275/yr (+$23/mo · 38.3%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$20,055
− Mortgage interest
−$6,716
− Property taxes
−$720
− Insurance
−$5,718
− Repairs & maintenance
−$1,604
− Management
−$1,604
− Depreciation
−$3,488
Taxable income
$204
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$49
After-tax cash flow
$1,812/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 — Port Orange

Score
80/100
State rank
#131
US rank
#1957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Orange, FL
County
Volusia County · 556,871 people
City population
75,051
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
23,195
Household income
$67,924
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
602.0

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
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 7% Two or more races 6% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Lithuanian 4% Iranian 3% Romanian 3%
Foreign-born
9% · Canada, South Korea, China
Languages at home
87% English-only · Spanish 4% German/W. Germanic 3% Arabic 1%

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
▼ -234.13%
Current HPI
310.0285
Rent YoY
▼ -2.71%
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

+459.3% since first listed
7 events — show timeline
  • 2026-03-12 Price Changed $149,900 Daytona MLS
  • 2025-12-18 Relisted Daytona MLS
  • 2025-11-13 Pending Daytona MLS
  • 2025-10-30 Listed $175,000 Daytona MLS
  • 2025-09-29 Sold (Public Records) $10,000 Public Records
  • 1982-05-01 Sold (Public Records) $50,000 Public Records
  • 1981-08-01 Sold (Public Records) $26,800 Public Records

Property tax history

-1.7%/yr

Latest (2025): $720 · -63.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…