10238 Cala Lily Trl Unit S · Orlando, 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 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 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).
- ARV discount +14.7/15.0
- Cash flow +6.7/30.0
- Schools +6.3/10.0
- Livability +4.3/5.0
- 1% rule +4.1/10.0
- Condition / age +4.0/5.0
- Rent growth +2.6/5.0
- DSCR +1.0/10.0
- Appreciation +0.0/10.0
$240,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Virtually Staged. Virtually Staged. * * * * * * * * * * * * * * * * * * * * * * * * * * Prime Investment Opportunity in Lake Nona area! * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * Located in the highly desirable Villas at East Park, this spacious 2-bedroom, 2-bathroom carriage home is a standout investment in one of Orlando’s fastest-growing markets. Featuring a modern open floor plan, abundant natural light, and serene conservation views, this property offers the perfect combination of elegance, functionality, and long-term value.
Key facts
- Sailable lake
- Fishing pier
- Gourmet kitchen
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $240k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-383 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $185k (23.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (9.5% below list).
- Recommended offer: $185k (23.1% below list) — sets the bar for cash-flow.
- Cap rate 4.4% vs local median 3.1% in Orlando — 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 86/100 on livability (#12 in FL, #360 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
- 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.
- Zoned schools: Sun Blaze Elementary (math 75% / reading 68%, grade A-, #314 of 2,144 statewide, top 15%, 1,088 students, 29% FRL); Lake Nona Middle (math 72% / reading 64%, grade A-, #74 of 571 statewide, top 13%, 1,715 students, 31% FRL); Innovation Montessori High School (math 34% / reading 64%, grade D, #179 of 667 statewide, top 29%, 168 students, 31% FRL, charter) — zoned schools average 30% FRL vs 56% district-wide (26 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 63% at this address vs 48% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Orange average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents flat; 528 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 60d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 8,053 units permitted in Orange County in 2024 (3,133 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.
- Orange County population projected at +52% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 94 days — a 9% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 20% of rent.
- 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 94 days. Have you received any prior offers? Is the seller open to a 23% 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?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.91% ✗
- Cap rate
- 4.38%
- Cash-on-cash
- -6.83%
- DSCR
- 0.70
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $285,363
- List price
- $240,000
- Delta
- -15.90%
- 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 |
|---|---|---|---|---|---|---|---|
| 10399 Winding Marsh Trl Unit 1A | 0.23mi | 2/2.0 | 1,305 (+0%) | 1mo | $242,000 | $185 | 88 |
| 10888 Eclipse Lily Way Unit S | 0.26mi | 2/2.0 | 1,305 (+0%) | 6mo | $230,000 | $176 | 82 |
| 10801 Spider Lily Dr Unit S | 0.03mi | 3/2.5 (+1) | 1,614 (+24%) | 9mo | $300,000 | $186 | 59 |
| 9435 Myrtle Creek Ln #301 | 1.11mi | 2/2.0 | 1,386 (+7%) | 6mo | $260,000 | $188 | 49 |
| 9327 Flowering Cottonwood Rd #9327 | 0.68mi | 2/2.5 | 1,071 (-18%) | 2mo | $225,000 | $210 | 40 |
| 9586 Poplar Ridge Ave | 0.61mi | 3/2.5 (+1) | 1,597 (+23%) | 0mo | $365,000 | $229 | 40 |
| 9313 Jasmine Flower Ln #185 | 0.70mi | 2/2.5 | 987 (-24%) | 6mo | $217,000 | $220 | 35 |
| 10982 Savannah Wood Dr | 0.81mi | 2/2.5 | 1,071 (-18%) | 5mo | $235,000 | $219 | 34 |
| 10015 Randal Walk St | 0.68mi | 3/2.5 (+1) | 1,490 (+15%) | 4mo | $390,000 | $262 | 34 |
| 9967 Heron Pointe Dr | 1.00mi | 3/2.0 (+1) | 1,589 (+22%) | 6mo | $470,000 | $296 | 30 |
| 10702 Savannah Wood DR Unit 105 #105 | 0.77mi | 3/2.5 (+1) | 1,472 (+13%) | 8mo | $270,000 | $183 | 29 |
| 9430 Tawnyberry St | 1.36mi | 3/2.5 (+1) | 1,519 (+17%) | 7mo | $311,125 | $205 | 27 |
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 · 0.2% rent growth · sell at horizon
- IRR
- -32.2%
- Equity multiple
- -0.03×
- Total profit
- $-68,906
- Equity at exit
- $35,785
- IRR
- -65.0%
- Equity multiple
- -0.69×
- Total profit
- $-113,244
- 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
Active competition Active MLS
- For sale now
- 1 active · 1 under contract
- Median asking
- $350,000 ($256/sqft)
- Median days on market
- 26 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -14.3% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 32832
- Home prices YoY
- -33.3%
- Rents YoY
- 0.2%
- Active inventory
- 528
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $2,172 high interval (Pro) →
- Mortgage (P&I)
- −$1,259
- Tax est. 1.5%
- −$300 /mo · $3,600/yr
- Insurance
- −$100
- HOA
- −$440
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$456
- Net cashflow
- $-383
Break-even live
Sensitivity live
| Price | -10% $-217 | -5% $-300 | +0% $-383 | +5% $-466 | +10% $-548 |
|---|---|---|---|---|---|
| Rent | -10% $-554 | -5% $-468 | +0% $-383 | +5% $-297 | +10% $-211 |
| Rate | -1.0pp $-262 | -0.5pp $-322 | base $-383 | +0.5pp $-445 | +1.0pp $-508 |
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
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 10727 Yellow Tiger Lily Dr Unit 21A Orlando, FL | 2.0 | 2.0 | 1301 | $2,500 | $1.92 | 119d | 1 | 0.04mi |
| 10243 Lake District Ln Unit 42C Orlando, FL | 3.0 | 2.5 | 1771 | $2,300 | $1.30 | 27d | 1 | 0.04mi |
| 10243 Lake District Ln Orlando, FL | 3.0 | 2.5 | 1771 | $2,400 | $1.36 | 43d | 1 | 0.04mi |
| 10716 Dawson Lily Way Unit 39A Orlando, FL | 2.0 | 2.0 | 1305 | $2,095 | $1.61 | 98d | 1 | 0.06mi |
| 10849 Spider Lily Dr Orlando, FL | 3.0 | 2.5 | 1614 | $2,250 | $1.39 | 103d | 1 | 0.07mi |
| 10270 Cala Lily Trl Unit 30A Orlando, FL | 2.0 | 2.0 | 1305 | $1,850 | $1.42 | 115d | 1 | 0.07mi |
| 10858 Spider Lily Dr Unit 14B Orlando, FL | 3.0 | 2.5 | 1614 | $2,150 | $1.33 | 88d | 1 | 0.09mi |
| 10799 Gran Paradiso Dr Unit A Orlando, FL | 2.0 | 2.0 | 1305 | $1,825 | $1.40 | 100d | 1 | 0.10mi |
| 10791 Gran Paradiso Dr Unit 13A Orlando, FL | 2.0 | 2.0 | 1305 | $1,940 | $1.49 | 119d | 1 | 0.10mi |
| 10826 Eclipse Lily Way Unit 53A Orlando, FL | 2.0 | 2.0 | 1305 | $1,895 | $1.45 | 68d | 1 | 0.17mi |
| 10338 Lake District Ln Orlando, FL | 3.0 | 3.0 | 1486 | $2,100 | $1.41 | 10d | 1 | 0.18mi |
| 10387 Winding Marsh Trl #2 Orlando, FL | 2.0 | 2.0 | 1305 | $2,095 | $1.61 | 84d | 1 | 0.23mi |
| 10403 Via Parco Orienta Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1060 | $2,255 | $2.13 | 0d | 23 | 0.37mi |
| 10469 Moss Rose Way Orlando, FL | 3.0 | 2.0 | 1574 | $2,485 | $1.58 | 0d | 1 | 0.50mi |
| 10955 Moss Park Rd Orlando, FL | 1.0–3.0 | 1.0–2.5 | 1167 | $2,164 | $1.85 | 0d | 22 | 0.53mi |
| 10797 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1626 | $2,493 | $1.53 | 63d | 1 | 0.54mi |
| 9264 Moss Preserve Pkwy Orlando, FL | 3.0 | 1.0–2.0 | 1233 | $2,612 | $2.12 | 0d | 21 | 0.54mi |
| 10761 Savannah Landing Cir Unit 10761 Orlando, FL | 3.0 | 2.5 | 1675 | $2,250 | $1.34 | 107d | 1 | 0.55mi |
| 10725 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1626 | $2,150 | $1.32 | 10d | 1 | 0.56mi |
| 10713 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1593 | $2,300 | $1.44 | 59d | 1 | 0.56mi |
| 10709 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1626 | $2,350 | $1.45 | 0d | 1 | 0.56mi |
| 10227 Highline Crest St Orlando, FL | 3.0 | 2.5 | 1560 | $2,550 | $1.63 | 43d | 1 | 0.57mi |
| 10251 Highline Crest St Orlando, FL | 3.0 | 2.5 | 1516 | $2,600 | $1.72 | 30d | 1 | 0.58mi |
| 10656 Savannah Plantation Ct Orlando, FL | 3.0 | 2.5 | 1681 | $2,350 | $1.40 | 82d | 1 | 0.59mi |
| 10616 Savannah Plantation Ct Orlando, FL | 3.0 | 2.5 | 1650 | $2,249 | $1.36 | 80d | 1 | 0.62mi |
| 10616 Savannah Plantation Ct Orlando, FL | 3.0 | 2.5 | 1626 | $2,250 | $1.38 | 56d | 1 | 0.62mi |
| 9463 Randal Park Blvd Orlando, FL | 3.0 | 2.5 | 1603 | $2,600 | $1.62 | 119d | 1 | 0.62mi |
| 10009 Eagle Rock Aly Orlando, FL | 3.0 | 2.5 | 1489 | $2,499 | $1.68 | 56d | 1 | 0.64mi |
| 9354 Flowering Cottonwood Rd Orlando, FL | 2.0 | 2.5 | 987 | $1,850 | $1.87 | 10d | 1 | 0.66mi |
| 11213 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1834 | $2,300 | $1.25 | 72d | 1 | 0.66mi |
| 9939 Randal Walk St Orlando, FL | 3.0 | 2.5 | 1524 | $2,550 | $1.67 | 3d | 1 | 0.68mi |
| 9915 Randal Walk St Orlando, FL | 3.0 | 2.5 | 1700 | $2,550 | $1.50 | 88d | 1 | 0.68mi |
| 11191 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1778 | $2,250 | $1.27 | 10d | 1 | 0.69mi |
| 9428 Flowering Cottonwood Rd #660 Orlando, FL | 3.0 | 2.0 | 1472 | $2,250 | $1.53 | 67d | 1 | 0.70mi |
| 9420 Flowering Cottonwood Rd Unit 9420 Orlando, FL | 2.0 | 2.5 | 1304 | $1,990 | $1.53 | 10d | 1 | 0.70mi |
| 9428 Flowering Cottonwood Rd #660 Orlando, FL | 3.0 | 2.5 | 1472 | $2,150 | $1.46 | 3d | 1 | 0.70mi |
| 9305 Jasmine Flower Ln #187 Orlando, FL | 2.0 | 2.5 | 1071 | $1,850 | $1.73 | 119d | 1 | 0.72mi |
| 11048 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1592 | $2,350 | $1.48 | 10d | 1 | 0.73mi |
| 11064 Savannah Landing Cir Orlando, FL | 3.0 | 2.5 | 1540 | $2,400 | $1.56 | 119d | 1 | 0.73mi |
| 9448 Flowering Cottonwood Rd #71 Orlando, FL | 2.0 | 2.5 | 1202 | $1,895 | $1.58 | 10d | 1 | 0.73mi |
Property features AI
Finance
- Other
- Community amenities include community mailbox, dog park, reclaimed water irrigation, park, playground, racquetball, sidewalks, tennis courtsPets allowed with breed restrictionsCondo land included
- Financial info
- Total annual fees $5,280Other annual assessment $743Lease restrictions: none indicatedProperty type: Residential condominium
- HOA & community
- Monthly HOA fee of $440HOA covers maintenance of structure and grounds, plus pest controlAssociation name: Amber UcciAssociation fee is required
Exterior
- Parking
- Attached 1-car garage
- Utilities
- Public waterNo sewer (listed as none)Cable connectedElectricity connected
- Home design
- CondominiumSingle-story (one level)Faces southSecond-floor unit in building (floor 2)
- Construction
- Stucco and frame constructionShingle roofSlab foundationBuilt as part of building number 10238
- Exterior features
- Exterior lightingTrees and landscapingAsphalt road frontage
Interior
- Kitchen
- DishwasherDisposalMicrowaveRangeRefrigerator
- Bedrooms
- 2 bedrooms
- Flooring
- CarpetCeramic tile
- Bathrooms
- 2 full bathrooms
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Open floorplanLiving room/dining room combo
- Laundry & utility
- Laundry roomWasherDryer
HOA detail $440/mo · $5,280/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $240,000 Active 94 DOM
-
2026-09-22days on market $240,000 Active 93 DOM
-
2026-09-21days on market $240,000 Active 92 DOM
-
2026-09-20days on market $240,000 Active 91 DOM
-
2026-09-19days on market $240,000 Active 90 DOM
-
2026-09-18days on market $240,000 Active 89 DOM
-
2026-09-17days on market $240,000 Active 88 DOM
-
2026-09-16days on market $240,000 Active 87 DOM
-
2026-09-15days on market $240,000 Active 86 DOM
-
2026-09-14days on market $240,000 Active 85 DOM
-
2026-09-13days on market $240,000 Active 84 DOM
-
2026-09-12days on market $240,000 Active 83 DOM
-
2026-09-11pricedays on market $240,000 Active 82 DOM
-
2026-09-05days on market $255,000 Active 76 DOM
-
2026-09-04days on market $255,000 Active 75 DOM
-
2026-09-03days on market $255,000 Active 74 DOM
-
2026-08-31days on market $255,000 Active 71 DOM
-
2026-08-29days on market $255,000 Active 69 DOM
-
2026-08-28days on market $255,000 Active 68 DOM
-
2026-08-27days on market $255,000 Active 67 DOM
-
2026-08-25days on market $255,000 Active 65 DOM
-
2026-08-24days on market $255,000 Active 64 DOM
-
2026-08-23days on market $255,000 Active 63 DOM
-
2026-08-22days on market $255,000 Active 62 DOM
-
2026-08-21days on market $255,000 Active 61 DOM
-
2026-08-20days on market $255,000 Active 60 DOM
-
2026-08-19days on market $255,000 Active 59 DOM
-
2026-08-18days on market $255,000 Active 58 DOM
-
2026-08-17days on market $255,000 Active 57 DOM
-
2026-08-16days on market $255,000 Active 56 DOM
-
2026-08-15days on market $255,000 Active 55 DOM
-
2026-08-14days on market $255,000 Active 54 DOM
-
2026-08-13days on market $255,000 Active 53 DOM
-
2026-08-12days on market $255,000 Active 52 DOM
-
2026-08-11days on market $255,000 Active 51 DOM
-
2026-08-10days on market $255,000 Active 50 DOM
-
2026-08-09days on market $255,000 Active 49 DOM
-
2026-08-08days on market $255,000 Active 48 DOM
-
2026-08-06days on market $255,000 Active 46 DOM
-
2026-08-05days on market $255,000 Active 45 DOM
-
2026-08-04days on market $255,000 Active 44 DOM
-
2026-08-03days on market $255,000 Active 43 DOM
-
2026-07-31days on market $255,000 Active 40 DOM
-
2026-07-30days on market $255,000 Active 38 DOM
-
2026-07-28days on market $255,000 Active 37 DOM
-
2026-07-26days on market $255,000 Active 35 DOM
-
2026-07-24days on market $255,000 Active 33 DOM
-
2026-07-23days on market $255,000 Active 32 DOM
-
2026-07-22days on market $255,000 Active 31 DOM
-
2026-07-21days on market $255,000 Active 30 DOM
ⓘ 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 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 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
- $26,066
- − Mortgage interest
- −$13,444
- − Property taxes
- −$3,600
- − Insurance
- −$1,200
- − Repairs & maintenance
- −$2,085
- − Management
- −$2,085
- − HOA
- −$5,280
- − Depreciation
- −$6,982
- Taxable loss
- −$8,610
- Est. tax savings @ 24.0%
- +$2,066
- After-tax cash flow
- $-2,524/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 · 13 photos
This well-maintained townhouse in the Villas at East Park offers a good investment opportunity with minimal repairs needed. Painting and updating the kitchen and bathrooms would further enhance its value.
Value-add opportunities
- Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics, attracting more buyers and renters. ↑
- Resale Updating the kitchen backsplash — A fresh backsplash can modernize the kitchen and make it more appealing to potential buyers. ↑
- Resale Upgrading the flooring in the bathrooms — Replacing dated flooring with something more modern can significantly increase the home's resale value. ↑
ⓘ 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.
Zoned Schools
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 — Orlando
- Score
- 86/100
- State rank
- #12
- US rank
- #360
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Orlando, FL
- County
- Orange County · 1,618,226 people
- City population
- 964,969
- Metro
- Orlando-Kissimmee-Sanford, FL
- Population (ZIP)
- 40,196
- Household income
- $118,856
- Rent vs Own
- Severe rent burden
- 19% of renters
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
- Diverse neighborhood (Simpson 0.64)
- Race & ethnicity
- Hispanic / Latino 45% White 39% Two or more races 27% Asian 7% Black 4%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 18% Cuban 2% Dominican 3%
- Common ancestry
- Russian 2% Iranian 2% Slovak 2%
- Foreign-born
- 23% · Canada, Jamaica, China
- Languages at home
- 53% English-only · Spanish 37% Other Indo-European 3% Arabic 3%
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
- ▼ -152.08%
- Current HPI
- 304.436
- Rent YoY
- ▲ 0.20%
- 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
-3.8% since first listed4 events — show timeline
- 2026-07-20 Relisted — Stellar MLS as Distributed by MLS Grid
- 2026-07-20 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
- 2026-07-18 Pending — Stellar MLS as Distributed by MLS Grid
- 2026-06-19 Listed $265,000 Stellar MLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…