CashFlowRE
Sign in Sign up
16450 Golden Eagle Blvd
D Composite 44.93
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 +12.5/15.0
  • Cash flow +9.8/30.0
  • Appreciation +4.8/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0

$299,900

16450 Golden Eagle Blvd · Four Corners, FL 34714
3 bd · 2.0 ba · 1,351 sqft · SingleFamily public records · 49 Days on market
Built 2001 5,635 sqft lot Est $338k · 11% under $62/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 16450 Golden Eagle Blvd! This 3-bedroom, 2-bath home offers a spacious layout with a true split floor plan, open-concept living area, and high ceilings that enhance the sense of space and natural light. This home is ready for your personal updates and finishing touches, making it a great option for buyers looking to customize. Major improvements include a 2017 roof and a 2022 15 SEER A/C system for added peace of mind. Enjoy outdoor living in the large screened-in patio, perfect for relaxing or entertaining. Don’t miss the potential this property has to offer!

Key facts

  • Split floor plan
  • 2017 roof
  • 5,635 sq ft lot

Tags

SPLIT FLOOR PLANOPEN-CONCEPT LIVING AREALARGE SCREENED-IN PATIO2017 ROOF2022 15 SEER A/C SYSTEM

Property features AI

Finance

  • Other: Lease restrictions apply
  • HOA & community: HOA managed by HMI Management / Carol Rumely; Monthly HOA $62 (Quarterly association fee $186); Community amenities include playground, pool, and tennis courts; Pets allowed

Exterior

  • Parking: Attached garage; 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; One story; Northeast facing
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on a 0.13 acre lot
  • Exterior features: Covered patio; Screened patio; Patio; Sidewalk; Sliding doors; Irrigation equipment

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Central air
  • Interior features: Ceiling fans; Open floorplan; Thermostat; Walk-in closets
  • Laundry & utility: Washer; Dryer; Laundry located in garage

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 3-bed/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-189 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $266k (11.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (18.9% below list).
  • Recommended offer: $243k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.2% in Four Corners — 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 69/100 on livability (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: schools F, amenities F, health & safety F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents falling (-3.5%/yr); 716 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $1k of equity ($2k loan paydown + $-990 appreciation (-0.3% local appreciation)).
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,334 (18.9% 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 49 days. Have you received any prior offers? Is the seller open to a 19% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.81%
Cap rate
5.54%
Cash-on-cash
-2.71%
DSCR
0.88
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$337,750
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2136 Fish Eagle St 0.17mi 3/2.0 1,314 (-3%) 12mo $350,000 $266 77
2514 Caithness Way 0.35mi 2/2.0 (-1) 1,368 (+1%) 1mo $397,500 $291 76
2207 Black Hawk St 0.10mi 3/2.0 1,462 (+8%) 14mo $322,000 $220 70
2226 Star Trl 0.58mi 3/2.0 1,311 (-3%) 4mo $315,000 $240 65
16206 Coopers Hawk Ave 0.17mi 3/2.0 1,432 (+6%) 24mo $359,900 $251 62
2203 Star Trl 0.63mi 3/2.0 1,393 (+3%) 6mo $349,999 $251 61
1754 Westminster Trl 0.55mi 3/2.0 1,260 (-7%) 6mo $315,000 $250 58
16217 Dorchester Blvd 0.49mi 3/2.0 1,420 (+5%) 18mo $340,000 $239 54
1713 Burnham Ct 0.62mi 4/2.0 (+1) 1,315 (-3%) 10mo $325,000 $247 54
1527 Herring Ln 0.72mi 3/2.0 1,264 (-6%) 14mo $300,000 $237 44
1770 Burnham Ct 0.52mi 3/2.0 1,196 (-12%) 21mo $280,000 $234 39
15848 Autumn Glen Ave 0.74mi 3/2.0 1,182 (-12%) 13mo $320,000 $271 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.33% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.61×
Total profit
$-32,528
Equity at exit
$82,166
10-year hold
IRR
-4.7%
Equity multiple
0.56×
Total profit
$-36,970
Equity at exit
$94,925

Cash invested: $83,972 (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 34714

Home prices YoY
-0.1%
Rents YoY
-3.5%
Active inventory
716
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,433 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$352 /mo · $4,225/yr
Insurance
$125
HOA
$62
Vacancy / Maint / Mgmt
$511
Net cashflow
$-189

Break-even live

Break-even rent $2,673
Max offer price $266,439
Occupancy floor

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
$74,975
Closing costs
$8,997
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
16329 Coopers Hawk Ave Clermont, FL 3.0 2.0 1828 $2,155 $1.18 18d 1 0.24mi
16400 Nelson Park Dr Clermont, FL 1.0–3.0 1.0–2.0 920 $1,797 $1.95 3d 17 0.36mi
15907 Greater Groves Blvd Clermont, FL 4.0 2.0 1340 $2,750 $2.05 24d 1 0.56mi
16607 Luminary Loop Clermont, FL 3.0 2.5 1463 $2,150 $1.47 5d 1 0.62mi
16615 Luminary Loop Clermont, FL 3.0 2.5 1685 $2,400 $1.42 20d 1 0.62mi
16639 Luminary Loop Clermont, FL 3.0 2.5 1685 $2,600 $1.54 24d 1 0.62mi
2717 Raindrop Run St Clermont, FL 3.0 2.0 1511 $2,499 $1.65 10d 1 0.63mi
2759 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,250 $1.45 24d 1 0.67mi
2767 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,350 $1.51 24d 1 0.67mi
2779 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,175 $1.40 24d 1 0.68mi
2779 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,175 $1.40 18d 1 0.68mi
1551 Herring Ln Clermont, FL 4.0 2.0 1589 $2,155 $1.36 5d 1 0.68mi
2742 Raindrop Run St Clermont, FL 3.0 2.5 1685 $2,250 $1.34 24d 1 0.68mi
15937 Wilkinson Dr Clermont, FL 4.0 2.0 1874 $2,275 $1.21 24d 1 0.72mi
2798 Sanctuary Dr Clermont, FL 4.0 2.0 1637 $2,400 $1.47 24d 1 0.83mi
1840 Nectarine Trl Clermont, FL 3.0 2.0 1761 $1,900 $1.08 24d 1 0.83mi
1305 Raintree Bnd Clermont, FL 2.0–4.0 2.0 1125 $1,619 $1.44 5d 9 0.88mi
2544 Meadow Oaks Loop Clermont, FL 4.0 2.0 1713 $2,355 $1.37 2d 1 1.00mi
16803 Sarahs Pl Clermont, FL 1.0–3.0 1.0–2.0 895 $1,803 $2.01 2d 21 1.00mi
1411 Serendipity Ln Clermont, FL 3.0 2.5 1853 $2,950 $1.59 20d 1 1.06mi
1385 Peaceful Nature Way Clermont, FL 3.0 3.0 1852 $3,200 $1.73 24d 1 1.07mi
17520 Butterfly Pea Ct Clermont, FL 3.0 2.0 1560 $2,300 $1.47 24d 1 1.07mi
1400 Peaceful Nature Way Clermont, FL 3.0 3.0 1852 $2,400 $1.30 20d 1 1.07mi
1387 Peaceful Nature Way Clermont, FL 3.0 3.0 1855 $2,600 $1.40 20d 1 1.08mi
1389 Peaceful Nature Way Unit 1244727P Clermont, FL 3.0 3.0 1851 $5,258 $2.84 2d 1 1.08mi
17417 Placidity Ave Clermont, FL 3.0 3.0 1501 $2,650 $1.77 24d 1 1.10mi
1201 Cedarwood Way Clermont, FL 3.0 2.0 1245 $2,150 $1.73 24d 1 1.11mi
2927 Sanctuary Dr Clermont, FL 3.0 2.0 1656 $2,500 $1.51 5d 1 1.12mi
17314 Serenidad Blvd Unit 1340347P Clermont, FL 3.0 3.0 1496 $5,750 $3.84 3d 1 1.12mi
17440 Placidity Ave Clermont, FL 3.0 3.0 1501 $2,500 $1.67 11d 1 1.14mi
17216 Blessing Dr Clermont, FL 3.0 3.0 1854 $2,400 $1.29 18d 1 1.15mi
17241 Goldcrest Loop Clermont, FL 3.0 2.0 1704 $2,500 $1.47 18d 1 1.15mi
16520 Windsor Cay Blvd Clermont, FL 1.0–2.0 1.0–2.0 1128 $2,286 $2.03 2d 17 1.17mi
17410 Serenidad Blvd Clermont, FL 4.0 3.0 1845 $2,450 $1.33 22d 1 1.17mi
17522 Placidity Ave Clermont, FL 3.0 3.0 1512 $2,400 $1.59 24d 1 1.18mi
17422 Serenidad Blvd Clermont, FL 3.0 3.0 1854 $2,800 $1.51 24d 1 1.19mi
10903 Rushwood Way Clermont, FL 3.0 2.0 1580 $2,320 $1.47 24d 1 1.20mi
17350 Blessing Dr Clermont, FL 3.0 3.0 1852 $2,600 $1.40 18d 1 1.20mi
15723 Markham Dr Clermont, FL 3.0 2.0 1724 $2,300 $1.33 16d 1 1.23mi
17517 Blessing Dr Clermont, FL 3.0 3.0 1494 $2,200 $1.47 24d 1 1.23mi

HOA detail

Monthly dues
$62 · $744/yr

Listing history 14 events

  1. 2026-06-18
    days on market $299,900 Active 49 DOM
  2. 2026-06-17
    days on market $299,900 Active 48 DOM
  3. 2026-06-16
    days on market $299,900 Active 47 DOM
  4. 2026-06-15
    days on market $299,900 Active 46 DOM
  5. 2026-06-13
    days on market $299,900 Active 44 DOM
  6. 2026-06-09
    days on market $299,900 Active 40 DOM
  7. 2026-06-08
    days on market $299,900 Active 39 DOM
  8. 2026-06-07
    days on market $299,900 Active 38 DOM
  9. 2026-06-04
    days on market $299,900 Active 35 DOM
  10. 2026-06-03
    days on market $299,900 Active 34 DOM
  11. 2026-06-02
    days on market $299,900 Active 33 DOM
  12. 2026-06-01
    days on market $299,900 Active 32 DOM
  13. 2026-05-31
    days on market $299,900 Active 31 DOM
  14. 2026-04-30
    listed $299,900 Active

ⓘ 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
$4,225 · $352/mo
Projected year-2 tax
$4,225 · $352/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 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
$29,200
− Mortgage interest
−$16,799
− Property taxes
−$4,225
− Insurance
−$1,500
− Repairs & maintenance
−$2,336
− Management
−$2,336
− HOA
−$744
− Depreciation
−$8,724
Taxable loss
−$7,464
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,791
After-tax cash flow
$-482/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, FL
County
Lake County · 364,602 people
City population
27,422
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,200
Household income
$75,392
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
953.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 25% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 17% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 3% Italian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
76% English-only · Spanish 19% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.33%
Current HPI
256.1331
Rent YoY
▼ -3.46%
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

1 event — show timeline
  • 2026-04-30 Listed $299,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+10.2%/yr

Latest (2025): $4,225 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…