CashFlowRE
Sign in Sign up
5483 Karen Ct
D+ Composite 48.43
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 +15.0/15.0
  • Cash flow +12.6/30.0
  • Livability +4.3/5.0
  • Schools +4.1/10.0
  • DSCR +3.8/10.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

5483 Karen Ct · Orlando, FL 32811
4 bd · 2.0 ba · 1,176 sqft · SingleFamily public records · 19 Days on market
Built 1972 7,697 sqft lot Est $312k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This residence features a 1-car attached garage and a spacious backyard complete with a convenient storage shed. The interior is well-maintained and includes all appliances. Key updates include a 2010 HVAC system and a roof installed in 2008. Connected to public water and sewer, this home is in good shape and offers a great foundation for those looking to add their own personal touch.

Key facts

  • Public sewer
  • Spacious backyard
  • Attached garage

Tags

ATTACHED GARAGESPACIOUS BACKYARDSTORAGE SHEDHVAC SYSTEMPUBLIC WATERPUBLIC SEWER

Property features AI

Finance

  • Other: Unfurnished; Zoned R-1; Lot about 0.18 acres; Living area approximately 1,176 sq ft (public records)

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single family residence; One story; Facing east
  • Construction: Concrete construction; Shingle roof; Slab foundation; Built as residential
  • Exterior features: Other exterior features

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: In-home laundry room; Washer; Dryer

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 4-bed/2.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-32 ($-382/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (14.1% below list).
  • Recommended offer: $214k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.0% 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.
  • Market conditions: Rents flat; 238 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
  • At $2,138/mo this rent would consume 47% of the median local household income ($54k/yr) (locally 2728% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 19 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $249k implies a 455% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,796 (14.1% 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. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.86%
Cap rate
6.14%
Cash-on-cash
-0.55%
DSCR
0.98
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$311,640
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1229 Lescot Ln 0.62mi 4/2.0 1,104 (-6%) 9mo $259,000 $235 54
5133 Luna Negra Dr 0.59mi 3/2.0 (-1) 1,148 (-2%) 23mo $340,000 $296 44
5022 Lanette St 0.47mi 3/1.5 (-1) 1,020 (-13%) 8mo $270,000 $265 42
4752 Amoy Ct 0.72mi 3/1.5 (-1) 1,104 (-6%) 20mo $196,000 $178 33

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 · 0.15% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.31×
Total profit
$-48,303
Equity at exit
$37,127
10-year hold
IRR
-21.6%
Equity multiple
0.03×
Total profit
$-67,643
Equity at exit
$21,529

Cash invested: $69,720 (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 32811

Home prices YoY
-33.8%
Rents YoY
0.1%
Active inventory
238
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,138 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax est. 1.5%
$311 /mo · $3,735/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$-32

Break-even live

Break-even rent $2,178
Max offer price $244,399
Occupancy floor 96%

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
$62,250
Closing costs
$7,470
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1401 S Kirkman Rd Orlando, FL 1.0–3.0 1.0–2.0 975 $2,116 $2.17 1d 32 0.24mi
1025 Clovercrest Rd Orlando, FL 3.0 2.0 1050 $2,100 $2.00 23d 1 0.25mi
1025 Clovercrest Rd Orlando, FL 3.0 2.0 1050 $2,100 $2.00 17d 1 0.25mi
907 S Kirkman Rd Orlando, FL 2.0–4.0 2.0 1131 $1,871 $1.65 2d 14 0.25mi
5300 Lescot Ln Orlando, FL 3.0 2.0 1143 $1,900 $1.66 23d 1 0.27mi
5235 Florida Holly Dr Orlando, FL 3.0 2.0 1107 $2,100 $1.90 23d 1 0.31mi
1601 S Kirkman Rd Orlando, FL 1.0–3.0 1.0–2.0 876 $1,980 $2.26 1d 23 0.37mi
5132 Elese St Orlando, FL 3.0 2.0 960 $1,800 $1.88 16d 1 0.40mi
5425 Wood Crossing St Orlando, FL 4.0 2.0 1300 $2,200 $1.69 4d 1 0.50mi
1343 Croyle Dr Orlando, FL 4.0 2.0 1273 $1,900 $1.49 23d 1 0.52mi
5915 Raleigh St Orlando, FL 1.0–3.0 1.0–2.0 1039 $3,204 $3.08 1d 28 0.53mi
1935 S Kirkman Rd Orlando, FL 1.0–3.0 1.0–2.0 1020 $2,150 $2.11 2d 14 0.60mi
4957 Vista Lago Dr Orlando, FL 4.0 2.0 1364 $2,228 $1.63 7d 1 0.64mi
6168 Raleigh St Orlando, FL 1.0–4.0 1.0–2.0 1261 $2,947 $2.34 2d 34 0.67mi
6101 Raleigh St Orlando, FL 1.0–4.0 1.0–2.0 1120 $2,284 $2.04 2d 41 0.70mi
464 S Kirkman Rd Orlando, FL 1.0–3.0 1.0–2.0 977 $2,375 $2.43 2d 19 0.74mi
5036 College Dr Orlando, FL 3.0 1.0 1500 $1,800 $1.20 23d 1 0.76mi
5979 Westgate Dr #1021 Orlando, FL 3.0 2.0 1308 $1,800 $1.38 14d 1 0.83mi
4655 Cepeda St Orlando, FL 3.0 1.5 1266 $1,695 $1.34 23d 1 0.89mi
4995 Mercer St Orlando, FL 3.0 2.0 1386 $2,500 $1.80 2d 1 0.91mi
6141 Metrowest Blvd Orlando, FL 3.0 2.0 1285 $1,772 $1.38 7d 2 0.94mi
5578 Metrowest Blvd #203 Orlando, FL 3.0 2.0 1362 $1,800 $1.32 7d 1 0.96mi
5578 Metrowest Blvd Orlando, FL 1.0–3.0 1.0–2.0 1101 $1,800 $1.63 4d 3 0.96mi
5578 Metrowest Blvd Orlando, FL 1.0–3.0 1.0–2.0 1101 $1,800 $1.63 10d 2 0.96mi
5578 Metrowest Blvd Orlando, FL 1.0–3.0 1.0–2.0 1101 $1,800 $1.63 3d 2 0.96mi
4638 America St Orlando, FL 5.0 1.0 1500 $1,700 $1.13 13d 1 1.00mi
6169 Metrowest Blvd #307 Orlando, FL 3.0 2.0 1369 $1,900 $1.39 21d 1 1.05mi
6169 Metrowest Blvd Orlando, FL 3.0 2.0 1327 $1,818 $1.37 1d 2 1.05mi
1920 Willie Mays Pkwy Orlando, FL 4.0 2.0 1446 $2,070 $1.43 19d 1 1.06mi
4529 W Gore Ave Orlando, FL 3.0 2.0 1439 $2,549 $1.77 19d 1 1.06mi
4487 Wheatley St Orlando, FL 4.0 2.0 1249 $1,950 $1.56 20d 1 1.12mi
6402 Cava Alta Dr Orlando, FL 3.0 2.0 1331 $1,900 $1.43 7d 1 1.15mi
6402 Cava Alta Dr Orlando, FL 3.0 2.0 1248 $1,900 $1.52 23d 2 1.15mi
1224 S Hiawassee Rd #620 Orlando, FL 3.0 2.0 1206 $1,875 $1.55 23d 1 1.17mi
1212 S Hiawassee Rd Orlando, FL 2.0–3.0 2.0 1229 $1,900 $1.55 23d 3 1.17mi
2484 San Tecla St Orlando, FL 2.0–3.0 2.0 1279 $2,100 $1.64 20d 3 1.18mi
2484 San Tecla St Orlando, FL 2.0–3.0 2.0 1262 $2,100 $1.66 17d 2 1.18mi
6500 Metrowest Blvd Orlando, FL 1.0–3.0 1.0–2.0 911 $2,260 $2.48 1d 19 1.26mi
3313 S Kirkman Rd Orlando, FL 3.0 2.0 1431 $1,745 $1.22 3d 2 1.26mi
3313 S Kirkman Rd Orlando, FL 3.0 2.0 1431 $1,745 $1.22 2d 2 1.26mi

Listing history 3 events

  1. 2026-05-07
    status Pending
  2. 2026-04-18
    listed $249,000 Active
  3. 1989-12-01
    soldstatus $44,900

ⓘ 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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 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
$25,656
− Mortgage interest
−$13,948
− Property taxes
−$3,735
− Insurance
−$1,245
− Repairs & maintenance
−$2,052
− Management
−$2,052
− Depreciation
−$7,244
Taxable loss
−$4,621
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,109
After-tax cash flow
$727/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 — Orlando

Score
86/100
State rank
#12
US rank
#360

Category grades

Amenities A+ Commute A+ Cost of living B- 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
Orlando, FL
County
Orange County · 1,471,359 people
City population
964,969
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
41,475
Household income
$54,082
Rent vs Own
69.9% rent · 30.1% own
Severe rent burden
2728.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Black 50% Hispanic / Latino 27% Two or more races 17% White 12% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 8% Dominican 2%
Common ancestry
Hispanic 7% Estonian 4% Russian 1%
Foreign-born
31% · Canada, Jamaica, China
Languages at home
62% English-only · Spanish 21% French/Haitian/Cajun 8% Other Indo-European 6%

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
▼ -145.37%
Current HPI
284.9191
Rent YoY
▲ 0.15%
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

+454.6% since first listed
3 events — show timeline
  • 2026-05-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-18 Listed $249,000 Stellar MLS as Distributed by MLS Grid
  • 1989-12-01 Sold (Public Records) $44,900 Public Records

Property tax history

+4.1%/yr

Latest (2025): $272 · +20.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…