910 Park Terrace Cir · Kissimmee, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +12.0/30.0
- ARV discount +9.9/15.0
- 1% rule +5.9/10.0
- Livability +3.9/5.0
- DSCR +3.6/10.0
- Schools +3.6/10.0
- Condition / age +2.5/5.0
- Rent growth +2.2/5.0
- Appreciation +0.0/10.0
$240,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Greatly cared for middle-unit townhouse is perfect for your family! This townhouse has 3 bedrooms, 2.5 bathrooms, and is fully equipped with appliances. Has a small storage closet convenient for any extras you might like to put away. All bedrooms are located upstairs, 2 full bathrooms also upstairs - one is located in the master bedroom, and the half bathroom is downstairs. Community has gated entrance with security in place as well as a beautiful clubhouse with fitness center, pool and splash pad. HOA, home square footage and lot size should be independently verified by Buyer or Buyer's agent.
Key facts
- $460 HOA
- Community pool
- Built 2001
Property features AI
Finance
- Other: No lease restrictions indicated
- Financial info: Total monthly fees $460 (total annual $5,520)
- HOA & community: HOA managed by Beacon Community Management; Monthly HOA fee $460; HOA includes pool, structure maintenance, grounds maintenance, security, and trash; Association approval required; Community pool; Pets allowed
Exterior
- Parking: Assigned parking
- Security: Gated community; Smoke detectors
- Utilities: Public water; Public sewer; Cable available; Electricity connected
- Home design: Residential townhouse; Two levels; Faces east
- Construction: Block and stucco construction; Tile roof; Built on slab
- Exterior features: Deck; Patio; Porch; Balcony; Outdoor lighting; Sliding doors; Exterior storage; Landscaped with trees; Asphalt road access
Interior
- Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Exhaust fan; Electric water heater
- Bedrooms: 3 bedrooms
- Flooring: Carpet; Ceramic tile; Laminate; Wood; Slab foundation
- Bathrooms: 2 full bathrooms; 1 half bathroom
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Ceiling fans; Blinds; Attic (additional room); Total 5 rooms
- Laundry & utility: Laundry room with washer and dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $240k.
Deal economics
- At list price, monthly cash flow is $-55 ($-661/yr) — negative.
- To cash-flow at today's rent, offer at most $230k (4.1% below list).
- Meets the 1% rule at list price ($3k rent vs $240k).
- Recommended offer: $230k (4.1% below list) — sets the bar for cash-flow.
- Cap rate 6.0% vs local median 3.5% in Kissimmee — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 77/100 on livability (#181 in FL, #2,841 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime D-, employment D-.
- 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: Central Avenue Elementary School (math 28% / reading 29%, grade F, #1,943 of 2,144 statewide, top 91%, 584 students, 57% FRL); Kissimmee Middle School (math 28% / reading 31%, grade F, #469 of 571 statewide, top 84%, 1,289 students, 59% FRL); Poinciana High School (math 24% / reading 31%, grade F, #470 of 667 statewide, top 71%, 2,455 students, 48% FRL).
- Zoned-school proficiency averages 28% at this address vs 42% district-wide (-14 pts) — the specific schools serving this property underperform the Osceola average; the district grade overstates school quality for this exact location.
- Market conditions: Rents soft (-1.2%/yr); 1296 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
- This rent runs 44% of the median local income ($71k/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 $7k 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 46 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $149k; list at $240k implies a 61% 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; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 46 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.09% ✓
- Cap rate
- 6.02%
- Cash-on-cash
- -0.98%
- DSCR
- 0.96
- GRM
- 7.7
CMA / ARV
- ARV (on-the-fly)
- $253,500
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 962 Park Terrace Cir | 0.08mi | 3/2.5 | 1,300 (0%) | 2mo | $225,000 | $173 | 95 |
| 1021 Park Ridge Cir | 0.13mi | 3/2.5 | 1,291 (-1%) | 7mo | $232,000 | $180 | 87 |
| 1062 Park Ridge Cir | 0.16mi | 3/2.5 | 1,291 (-1%) | 5mo | $235,000 | $182 | 87 |
| 1041 Park Ridge Cir | 0.16mi | 3/2.5 | 1,291 (-1%) | 6mo | $235,000 | $182 | 87 |
| 1089 Park Ridge Cir | 0.19mi | 3/2.5 | 1,291 (-1%) | 7mo | $237,000 | $184 | 84 |
| 4557 Ada Ln | 0.36mi | 3/2.5 | 1,295 (-0%) | 1mo | $275,000 | $212 | 82 |
| 4557 Corsa Ln | 0.40mi | 3/2.5 | 1,295 (-0%) | 2mo | $252,000 | $195 | 79 |
| 117 Pompano Beach Dr | 0.27mi | 3/2.5 | 1,286 (-1%) | 8mo | $255,000 | $198 | 79 |
| 4709 Flagler Beach Way | 0.38mi | 3/2.5 | 1,286 (-1%) | 3mo | $265,000 | $206 | 78 |
| 4717 Vero Beach Pl | 0.42mi | 3/2.5 | 1,286 (-1%) | 2mo | $265,500 | $206 | 77 |
| 4741 Vero Beach Pl | 0.39mi | 3/2.5 | 1,286 (-1%) | 7mo | $220,000 | $171 | 75 |
| 4558 Baleno Ln | 0.42mi | 4/3.0 (+1) | 1,340 (+3%) | 7mo | $300,500 | $224 | 62 |
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
- IRR
- -22.2%
- Equity multiple
- 0.26×
- Total profit
- $-49,726
- Equity at exit
- $35,785
- IRR
- -30.5%
- Equity multiple
- -0.13×
- Total profit
- $-76,077
- Equity at exit
- $20,751
Cash invested: $67,200 (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
ZIP-level market 34746
- Home prices YoY
- -33.4%
- Rents YoY
- -1.2%
- Active inventory
- 1296
- Price-to-rent
- 7.7×
Monthly cashflow live
- Estimated rent
- $2,611 high interval (Pro) →
- Mortgage (P&I)
- −$1,259
- Tax from tax record
- −$299 /mo · $3,587/yr
- Insurance
- −$100
- HOA
- −$460
- Vacancy / Maint / Mgmt
- −$548
- Net cashflow
- $-55
Break-even live
Sensitivity live
| Price | -10% $81 | -5% $13 | +0% $-55 | +5% $-123 | +10% $-191 |
|---|---|---|---|---|---|
| Rent | -10% $-261 | -5% $-158 | +0% $-55 | +5% $48 | +10% $151 |
| Rate | -1.0pp $66 | -0.5pp $6 | base $-55 | +0.5pp $-117 | +1.0pp $-181 |
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
- $60,000
- Closing costs
- $7,200
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 932 Park Terrace Cir Kissimmee, FL | 3.0 | 2.5 | 1300 | $2,300 | $1.77 | 25d | 1 | 0.06mi |
| 4609 Formby Ct Unit 1018131P Kissimmee, FL | 4.0 | 3.0 | 1819 | $5,053 | $2.78 | 0d | 1 | 0.09mi |
| 113 Pompano Beach Dr Unit 1259825P Kissimmee, FL | 4.0 | 3.0 | 1625 | $7,511 | $4.62 | 9d | 1 | 0.27mi |
| 127 Pompano Beach Dr Unit 1337708P Kissimmee, FL | 3.0 | 3.0 | 1280 | $2,814 | $2.20 | 4d | 1 | 0.29mi |
| 155 Pompano Beach Dr Kissimmee, FL | 3.0 | 2.5 | 1286 | $2,050 | $1.59 | 25d | 1 | 0.35mi |
| 135 S Roma Way Kissimmee, FL | 4.0 | 3.0 | 1740 | $2,600 | $1.49 | 9d | 1 | 0.53mi |
| 4738 Terra Esmeralda Dr Kissimmee, FL | 4.0 | 3.5 | 1721 | $2,400 | $1.39 | 4d | 1 | 0.70mi |
| 4734 Terra Esmeralda Dr Kissimmee, FL | 3.0 | 2.5 | 1591 | $2,500 | $1.57 | 19d | 1 | 0.71mi |
| 4361 Gardenstone Ct Kissimmee, FL | 3.0 | 2.5 | 1600 | $1,850 | $1.16 | 25d | 1 | 0.71mi |
| 4774 Terra Esmeralda Dr Kissimmee, FL | 4.0 | 3.5 | 1721 | $2,290 | $1.33 | 16d | 1 | 0.73mi |
| 4710 Terra Esmeralda Dr Kissimmee, FL | 4.0 | 3.5 | 1721 | $2,550 | $1.48 | 6d | 1 | 0.73mi |
| 4785 Terra Esmeralda Dr Kissimmee, FL | 3.0 | 2.5 | 1379 | $2,800 | $2.03 | 25d | 1 | 0.73mi |
| 4478 Saint Georges Ct Unit A Kissimmee, FL | 2.0 | 2.0 | 1008 | $1,700 | $1.69 | 0d | 1 | 0.74mi |
| 4791 Terra Esmeralda Dr Kissimmee, FL | 3.0 | 2.5 | 1379 | $2,200 | $1.60 | 16d | 1 | 0.74mi |
| 4708 Terra Esmeralda Dr Kissimmee, FL | 4.0 | 3.5 | 1721 | $2,700 | $1.57 | 25d | 1 | 0.74mi |
| 4426 Saint Georges Ct Kissimmee, FL | 3.0 | 3.0 | 1408 | $2,000 | $1.42 | 9d | 1 | 0.74mi |
| 4317 Paradise Cove Ct Kissimmee, FL | 3.0 | 2.5 | 1643 | $2,000 | $1.22 | 9d | 1 | 0.77mi |
| 4300 Paradise Cove Ct Unit 4300 Kissimmee, FL | 3.0 | 2.5 | 1769 | $1,850 | $1.05 | 0d | 1 | 0.78mi |
| 1851 Encantado Way Kissimmee, FL | 2.0–3.0 | 2.0–3.0 | 1145 | $2,460 | $2.15 | 0d | 15 | 0.87mi |
| 4525 Lacuna Ln Kissimmee, FL | 2.0–4.0 | 2.0 | 1049 | $1,560 | $1.49 | 0d | 9 | 0.95mi |
| 4307 Bayside Dr Kissimmee, FL | 3.0 | 2.0 | 1685 | $2,405 | $1.43 | 23d | 1 | 1.05mi |
| 558 Eagle Pointe South Kissimmee, FL | 3.0 | 2.0 | 1223 | $2,350 | $1.92 | 25d | 1 | 1.10mi |
| 2000 Royal Bay Blvd #132 Kissimmee, FL | 2.0 | 2.0 | 1162 | $1,650 | $1.42 | 25d | 1 | 1.11mi |
| 4345 Floribunda Ct Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 979 | $1,869 | $1.91 | 25d | 1 | 1.14mi |
| 2010 Royal Bay Blvd Kissimmee, FL | 3.0 | 2.0 | 1326 | $1,719 | $1.30 | 0d | 1 | 1.15mi |
| 2009 Royal Bay Blvd #141 Kissimmee, FL | 3.0 | 2.0 | 1326 | $1,795 | $1.35 | 25d | 1 | 1.16mi |
| 2009 Royal Bay Blvd #141 Kissimmee, FL | 3.0 | 2.0 | 1326 | $1,795 | $1.35 | 0d | 1 | 1.16mi |
| 2020 Royal Bay Blvd #91 Kissimmee, FL | 3.0 | 2.0 | 1326 | $1,900 | $1.43 | 25d | 1 | 1.19mi |
| 626 Eagle Pointe South Kissimmee, FL | 4.0 | 2.5 | 1822 | $2,700 | $1.48 | 25d | 1 | 1.28mi |
| 5015 Laguna Bay Cir #91 Kissimmee, FL | 3.0 | 2.0 | 1220 | $1,700 | $1.39 | 19d | 1 | 1.30mi |
| 2035 Royal Bay Blvd #46 Kissimmee, FL | 3.0 | 2.0 | 1350 | $1,500 | $1.11 | 25d | 1 | 1.30mi |
| 2036 Royal Bay Blvd #57 Kissimmee, FL | 3.0 | 2.0 | 1326 | $1,735 | $1.31 | 23d | 1 | 1.31mi |
| 700 Eagle Pointe South Kissimmee, FL | 3.0 | 2.0 | 1670 | $1,700 | $1.02 | 25d | 1 | 1.32mi |
| 4616 Falcon Ave Kissimmee, FL | 3.0 | 2.0 | 1536 | $2,320 | $1.51 | 9d | 1 | 1.32mi |
| 2041 Royal Bay Blvd #33 Kissimmee, FL | 3.0 | 2.0 | 1350 | $1,999 | $1.48 | 0d | 1 | 1.34mi |
| 5012 Laguna Bay Cir #74 Kissimmee, FL | 3.0 | 2.0 | 1220 | $1,600 | $1.31 | 25d | 1 | 1.34mi |
| 2047 Royal Bay Blvd #23 Kissimmee, FL | 3.0 | 2.0 | 1450 | $2,050 | $1.41 | 0d | 1 | 1.37mi |
| 5006 Laguna Bay Cir #63 Kissimmee, FL | 3.0 | 2.0 | 1300 | $1,750 | $1.35 | 25d | 1 | 1.37mi |
| 2414 Caravelle Cir Kissimmee, FL | 4.0 | 3.0 | 1636 | $2,000 | $1.22 | 23d | 1 | 1.37mi |
| 5004 Laguna Bay Cir #48 Kissimmee, FL | 2.0 | 2.0 | 1066 | $1,675 | $1.57 | 25d | 1 | 1.38mi |
HOA detail
- Monthly dues
- $460 · $5,520/yr
- Likely covers
- poolgymsecurity
Listing history 26 events
-
2026-06-21days on market $240,000 Active 46 DOM
-
2026-06-18days on market $240,000 Active 43 DOM
-
2026-06-17days on market $240,000 Active 42 DOM
-
2026-06-16days on market $240,000 Active 41 DOM
-
2026-06-15days on market $240,000 Active 40 DOM
-
2026-06-13days on market $240,000 Active 38 DOM
-
2026-06-13days on market $240,000 Active 37 DOM
-
2026-06-09days on market $240,000 Active 34 DOM
-
2026-06-08days on market $240,000 Active 33 DOM
-
2026-06-07days on market $240,000 Active 32 DOM
-
2026-06-04days on market $240,000 Active 29 DOM
-
2026-06-03days on market $240,000 Active 28 DOM
-
2026-06-02days on market $240,000 Active 27 DOM
-
2026-06-01days on market $240,000 Active 26 DOM
-
2026-05-31days on market $240,000 Active 25 DOM
-
2026-05-06$240,000 Active
-
2018-02-20soldstatus $149,000
-
2018-02-16soldstatus $149,000 Sold 601-char remark
Show marketing remark (601 chars)
Greatly cared for middle-unit townhouse is perfect for your family! This townhouse has 3 bedrooms, 2.5 bathrooms, and is fully equipped with appliances. Has a small storage closet convenient for any extras you might like to put away. All bedrooms are located upstairs, 2 full bathrooms also upstairs - one is located in the master bedroom, and the half bathroom is downstairs. Community has gated entrance with security in place as well as a beautiful clubhouse with fitness center, pool and splash pad. HOA, home square footage and lot size should be independently verified by Buyer or Buyer's agent.
-
2018-01-12status Pending 601-char remark
Show marketing remark (601 chars)
Greatly cared for middle-unit townhouse is perfect for your family! This townhouse has 3 bedrooms, 2.5 bathrooms, and is fully equipped with appliances. Has a small storage closet convenient for any extras you might like to put away. All bedrooms are located upstairs, 2 full bathrooms also upstairs - one is located in the master bedroom, and the half bathroom is downstairs. Community has gated entrance with security in place as well as a beautiful clubhouse with fitness center, pool and splash pad. HOA, home square footage and lot size should be independently verified by Buyer or Buyer's agent.
-
2018-01-04$149,000 Active 601-char remark
Show marketing remark (601 chars)
Greatly cared for middle-unit townhouse is perfect for your family! This townhouse has 3 bedrooms, 2.5 bathrooms, and is fully equipped with appliances. Has a small storage closet convenient for any extras you might like to put away. All bedrooms are located upstairs, 2 full bathrooms also upstairs - one is located in the master bedroom, and the half bathroom is downstairs. Community has gated entrance with security in place as well as a beautiful clubhouse with fitness center, pool and splash pad. HOA, home square footage and lot size should be independently verified by Buyer or Buyer's agent.
-
2017-07-24soldstatus $132,500
-
2017-07-21soldstatus $132,500 Sold 446-char remark
Show marketing remark (446 chars)
Meticulously cared for middle unit town home. Can be a short term rental or long term rental property with HOA approval or home sweet home. Lake Berkley has a very active watch program in addition to secure gate. There is a beautiful clubhouse with fitness center, pool and splash pad. There is a fishing pier for the sportsman. The town home has fresh paint, new flooring, HVAC replaced 2 yrs ago, tile barrel roof and WiFi available for guests.
-
2017-06-23status Pending 446-char remark
Show marketing remark (446 chars)
Meticulously cared for middle unit town home. Can be a short term rental or long term rental property with HOA approval or home sweet home. Lake Berkley has a very active watch program in addition to secure gate. There is a beautiful clubhouse with fitness center, pool and splash pad. There is a fishing pier for the sportsman. The town home has fresh paint, new flooring, HVAC replaced 2 yrs ago, tile barrel roof and WiFi available for guests.
-
2017-06-13status Active 446-char remark
Show marketing remark (446 chars)
Meticulously cared for middle unit town home. Can be a short term rental or long term rental property with HOA approval or home sweet home. Lake Berkley has a very active watch program in addition to secure gate. There is a beautiful clubhouse with fitness center, pool and splash pad. There is a fishing pier for the sportsman. The town home has fresh paint, new flooring, HVAC replaced 2 yrs ago, tile barrel roof and WiFi available for guests.
-
2017-05-16status Pending 446-char remark
Show marketing remark (446 chars)
Meticulously cared for middle unit town home. Can be a short term rental or long term rental property with HOA approval or home sweet home. Lake Berkley has a very active watch program in addition to secure gate. There is a beautiful clubhouse with fitness center, pool and splash pad. There is a fishing pier for the sportsman. The town home has fresh paint, new flooring, HVAC replaced 2 yrs ago, tile barrel roof and WiFi available for guests.
-
2017-03-28$137,000 Active 446-char remark
Show marketing remark (446 chars)
Meticulously cared for middle unit town home. Can be a short term rental or long term rental property with HOA approval or home sweet home. Lake Berkley has a very active watch program in addition to secure gate. There is a beautiful clubhouse with fitness center, pool and splash pad. There is a fishing pier for the sportsman. The town home has fresh paint, new flooring, HVAC replaced 2 yrs ago, tile barrel roof and WiFi available for guests.
ⓘ 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
- $3,587 · $299/mo
- Projected year-2 tax
- $3,587 · $299/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 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
- Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
- $31,329
- − Mortgage interest
- −$13,444
- − Property taxes
- −$3,587
- − Insurance
- −$1,200
- − Repairs & maintenance
- −$2,506
- − Management
- −$2,506
- − HOA
- −$5,520
- − Depreciation
- −$6,982
- Taxable loss
- −$4,417
- Est. tax savings @ 24.0%
- +$1,060
- After-tax cash flow
- $399/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
- 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
Livability — Kissimmee
- Score
- 77/100
- State rank
- #181
- US rank
- #2841
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Osceola County · 410,217 people
- City population
- 196,187
- Metro
- Orlando-Kissimmee-Sanford, FL
- Population (ZIP)
- 60,595
- Household income
- $70,998
- Rent vs Own
- Severe rent burden
- 1690.0
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 0.66)
- Race & ethnicity
- Hispanic / Latino 49% White 29% Two or more races 18% Black 14% Asian 4%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 26% Dominican 4%
- Common ancestry
- Hispanic 4% Estonian 2% Lithuanian 1%
- Foreign-born
- 29% · Canada, Jamaica, China
- Languages at home
- 44% English-only · Spanish 41% French/Haitian/Cajun 4% Other Indo-European 4%
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
- ▼ -119.87%
- Current HPI
- 239.1841
- Rent YoY
- ▼ -1.23%
- 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 |
|
||
Price history
+75.2% since first listed11 events — show timeline
- 2026-05-06 Listed $240,000 Stellar MLS as Distributed by MLS Grid
- 2018-02-20 Sold (Public Records) $149,000 Public Records
- 2018-02-16 Sold (MLS) $149,000 Stellar MLS as Distributed by MLS Grid
- 2018-01-12 Pending — Stellar MLS as Distributed by MLS Grid
- 2018-01-04 Listed $149,000 Stellar MLS as Distributed by MLS Grid
- 2017-07-24 Sold (Public Records) $132,500 Public Records
- 2017-07-21 Sold (MLS) $132,500 Stellar MLS as Distributed by MLS Grid
- 2017-06-23 Pending — Stellar MLS as Distributed by MLS Grid
- 2017-06-13 Relisted — Stellar MLS as Distributed by MLS Grid
- 2017-05-16 Pending — Stellar MLS as Distributed by MLS Grid
- 2017-03-28 Listed $137,000 Stellar MLS as Distributed by MLS Grid
Property tax history
+8.3%/yrLatest (2025): $3,587 · -2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…