CashFlowRE
Sign in Sign up
1301 Avenue D
C+ Composite 62.15
Why this score? — see what drove the C+ 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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,999

1301 Avenue D · Ormond Beach, FL 32174
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 34 Days on market
Built 1988 8,560 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 3-bedroom, 2-bath manufactured home on a Corner lot offering an open-concept layout with multiple living areas rarely found at this price point. Features include a formal living room, large family room, and dining area combination--perfect for entertaining or multigenerational living. Major updates already completed for peace of mind, including a new roof in 2023, updated electrical panels, and replacement of all polybutylene piping. One of the standout features is the 18 x 32 ft. concrete block detached garage/workshop--an uncommon and highly desirable addition in this community, offering incredible storage, hobby, workshop, or vehicle space. A 10x14 shed also remains with the property. Enjoy outdoor living with the above-ground pool and 5-camera security system included. The enclosed carport/patio has been converted into additional living space and offers flexibility for a game room, office, or bonus area, while still having the option to convert back if desired. Enjoy outdoor living with an above-ground pool and the added security of a 5-camera security system. The enclosed carport/patio has been converted into additional living space, creating a versatile bonus area ideal for a game room, home office, fitness room, or hobby space. Should a future owner prefer, the area may potentially be converted back to its original use. With its functional floor plan, extensive updates, rare garage/workshop space, and ownership of the land, this property offers outstanding value and versatility for buyers seeking room to spread out both inside and out. Property information, including but not limited to square footage, room dimensions, lot size, measurements, features, and specifications, may be obtained from public records, property appraiser data, third-party sources, or seller-provided information and is deemed reliable but not guaranteed. Broker and Seller make no warranties or representations regarding the accuracy of such information. Buyers are advised to independently verify all measurements, dimensions, and property details. Broker shall not be held liable for inaccuracies, omissions, or changes in information provided by third parties or public records.

Key facts

  • Above-ground pool
  • New roof
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTMULTIPLE LIVING AREASNEW ROOFUPDATED ELECTRICAL PANELSCONCRETE BLOCK DETACHED GARAGEABOVE-GROUND POOL

Property features AI

Finance

  • Other: Total acreage is under 1/4 acre (approximately 0.2 acres)
  • Financial info: Homestead exemption indicated
  • HOA & community: Located in the Daytona Pines development; No HOA association indicated

Exterior

  • Parking: 2-car garage
  • Security: Closed-circuit cameras
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Manufactured double-wide home; Single level; Home faces east
  • Construction: Vinyl siding; Shingle roof; Concrete perimeter foundation; Built as a manufactured home
  • Exterior features: Front porch; Rear porch; Awnings; Storage shed(s); Workshop; Wood fencing; Above-ground private pool; Corner lot; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Heat pump; Wall/window air conditioning units
  • Interior features: Ceiling fans; Kitchen/family room combination; Open floor plan; Split-bedroom layout; Fireplace in the family room
  • Laundry & utility: Inside 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 3-bed/2.0-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $518 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.9% in Ormond Beach — 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 83/100 on livability (#55 in FL, #965 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: commute F.
  • 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 rising (+1.6%/yr); 985 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 37% 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 $1k of loan paydown is wiped out by about $6k 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 34 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $55k; list at $200k implies a 264% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,999 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
9.40%
Cash-on-cash
11.10%
DSCR
1.49
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.64% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.96×
Total profit
$-2,453
Equity at exit
$29,821
10-year hold
IRR
7.1%
Equity multiple
1.50×
Total profit
$28,258
Equity at exit
$17,292

Cash invested: $56,000 (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 32174

Rents YoY
1.6%
Active inventory
985
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,182 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$74 /mo · $890/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$458
Net cashflow
$518

Break-even live

Break-even rent $1,527
Max offer price $199,999
Occupancy floor 71%

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
$50,000
Closing costs
$6,000
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1953 Nelson Ave Ormond Beach, FL 4.0 1.5 1600 $2,000 $1.25 23d 1 0.38mi
559 Cameo Dr Ormond Beach, FL 3.0 2.5 1668 $2,310 $1.38 23d 1 0.68mi
1767 Valencia Ave Ormond Beach, FL 4.0 2.0 1216 $2,100 $1.73 23d 1 0.71mi
1420 Alabama Ave Daytona Beach, FL 4.0 2.0 1367 $1,824 $1.33 18d 1 0.79mi
145 Green Forest Dr Ormond Beach, FL 3.0 2.0 1625 $2,200 $1.35 23d 1 0.79mi
188 Birch Tree Pl Daytona Beach, FL 4.0 2.0 1846 $2,700 $1.46 23d 1 0.79mi
1435 Atlanta Dr Daytona Beach, FL 3.0 1.0 1200 $1,800 $1.50 23d 1 0.89mi
1235 Alcazar St Daytona Beach, FL 3.0 2.0 1498 $2,100 $1.40 23d 1 1.03mi
1615 Derbyshire Rd Daytona Beach, FL 3.0 1.5 1000 $1,950 $1.95 14d 1 1.06mi
108 San Mardeen Ct Daytona Beach, FL 3.0 2.0 1500 $2,650 $1.77 23d 1 1.08mi
67 Brookwood Dr Ormond Beach, FL 3.0 2.0 1602 $2,500 $1.56 23d 1 1.12mi
1512 Richmond Ave Unit 1546284P Daytona Beach, FL 3.0 2.0 1173 $3,226 $2.75 14d 1 1.14mi
51 Brookwood Dr Ormond Beach, FL 3.0 2.0 1791 $2,100 $1.17 23d 1 1.17mi
1088 W Granada Blvd Ormond Beach, FL 1.0–2.0 1.0–2.0 950 $1,570 $1.65 11d 8 1.20mi
35 Magnolia Ave Unit 35 Ormond Beach, FL 2.0 2.0 1300 $1,800 $1.38 23d 1 1.32mi
100 Integra Shores Dr Daytona Beach, FL 2.0–3.0 2.0 1126 $1,725 $1.53 11d 6 1.38mi
1575 Megan Bay Cir Daytona Beach, FL 3.0 2.0 1232 $1,800 $1.46 23d 1 1.42mi
1559 Hammock Dr Unit B Holly Hill, FL 2.0 1.5 1100 $1,375 $1.25 14d 1 1.47mi
410 Sauls St Ormond Beach, FL 3.0 1.0 990 $1,500 $1.52 23d 1 1.47mi
2351 N Williamson Blvd Daytona Beach, FL 1.0–3.0 1.0–2.0 1163 $2,376 $2.04 11d 25 1.48mi

Listing history 32 events

  1. 2026-06-18
    days on market $199,999 Active 34 DOM
  2. 2026-06-17
    days on market $199,999 Active 33 DOM
  3. 2026-06-16
    days on market $199,999 Active 32 DOM
  4. 2026-06-15
    days on market $199,999 Active 31 DOM
  5. 2026-06-14
    days on market $199,999 Active 29 DOM
  6. 2026-06-10
    days on market $199,999 Active 26 DOM
  7. 2026-06-09
    days on market $199,999 Active 25 DOM
  8. 2026-06-08
    days on market $199,999 Active 24 DOM
  9. 2026-06-07
    days on market $199,999 Active 23 DOM
  10. 2026-06-05
    days on market $199,999 Active 20 DOM
  11. 2026-06-03
    days on market $199,999 Active 19 DOM
  12. 2026-06-03
    days on market $199,999 Active 18 DOM
  13. 2026-06-01
    days on market $199,999 Active 17 DOM
  14. 2026-05-31
    days on market $199,999 Active 16 DOM
  15. 2026-05-31
    days on market $199,999 Active 15 DOM
  16. 2026-05-15
    listed $199,999 Active 1785-char remark
    Show marketing remark (2199 chars)

    Spacious 3-bedroom, 2-bath manufactured home on a Corner lot offering an open-concept layout with multiple living areas rarely found at this price point. Features include a formal living room, large family room, and dining area combination--perfect for entertaining or multigenerational living. Major updates already completed for peace of mind, including a new roof in 2023, updated electrical panels, and replacement of all polybutylene piping. One of the standout features is the 18 x 32 ft. concrete block detached garage/workshop--an uncommon and highly desirable addition in this community, offering incredible storage, hobby, workshop, or vehicle space. A 10x14 shed also remains with the property. Enjoy outdoor living with the above-ground pool and 5-camera security system included. The enclosed carport/patio has been converted into additional living space and offers flexibility for a game room, office, or bonus area, while still having the option to convert back if desired. Enjoy outdoor living with an above-ground pool and the added security of a 5-camera security system. The enclosed carport/patio has been converted into additional living space, creating a versatile bonus area ideal for a game room, home office, fitness room, or hobby space. Should a future owner prefer, the area may potentially be converted back to its original use. With its functional floor plan, extensive updates, rare garage/workshop space, and ownership of the land, this property offers outstanding value and versatility for buyers seeking room to spread out both inside and out. Property information, including but not limited to square footage, room dimensions, lot size, measurements, features, and specifications, may be obtained from public records, property appraiser data, third-party sources, or seller-provided information and is deemed reliable but not guaranteed. Broker and Seller make no warranties or representations regarding the accuracy of such information. Buyers are advised to independently verify all measurements, dimensions, and property details. Broker shall not be held liable for inaccuracies, omissions, or changes in information provided by third parties or public records.

  17. 2026-05-15
    listed $199,999 Active 1195-char remark
    Show marketing remark (2199 chars)

    Spacious 3-bedroom, 2-bath manufactured home on a Corner lot offering an open-concept layout with multiple living areas rarely found at this price point. Features include a formal living room, large family room, and dining area combination--perfect for entertaining or multigenerational living. Major updates already completed for peace of mind, including a new roof in 2023, updated electrical panels, and replacement of all polybutylene piping. One of the standout features is the 18 x 32 ft. concrete block detached garage/workshop--an uncommon and highly desirable addition in this community, offering incredible storage, hobby, workshop, or vehicle space. A 10x14 shed also remains with the property. Enjoy outdoor living with the above-ground pool and 5-camera security system included. The enclosed carport/patio has been converted into additional living space and offers flexibility for a game room, office, or bonus area, while still having the option to convert back if desired. Enjoy outdoor living with an above-ground pool and the added security of a 5-camera security system. The enclosed carport/patio has been converted into additional living space, creating a versatile bonus area ideal for a game room, home office, fitness room, or hobby space. Should a future owner prefer, the area may potentially be converted back to its original use. With its functional floor plan, extensive updates, rare garage/workshop space, and ownership of the land, this property offers outstanding value and versatility for buyers seeking room to spread out both inside and out. Property information, including but not limited to square footage, room dimensions, lot size, measurements, features, and specifications, may be obtained from public records, property appraiser data, third-party sources, or seller-provided information and is deemed reliable but not guaranteed. Broker and Seller make no warranties or representations regarding the accuracy of such information. Buyers are advised to independently verify all measurements, dimensions, and property details. Broker shall not be held liable for inaccuracies, omissions, or changes in information provided by third parties or public records.

  18. 2026-05-12
    historical
    Show marketing remark (1833 chars)

    No HOA-No Lot Rent-you own the land! List price is below appraisal. Charming 3-Bed 2-bath retreat. Your dream home is nestled in the serene Daytona Pines neighborhood, Ormond Bch. Beautifully updated manufactured home offers 1,404 sq. ft. of modern comfort on a spacious 0.2-acre lot, plenty of room to park your toys. This large home has extra room to spread out! With 2 driveways and with minor structural changes, the home could easily accommodate a separate rental or in-law suite. Step inside to discover a bright and inviting open-concept layout, with updated kitchen, newer appliances, ample cabinetry, and large island perfect for meal prep/casual dining. Both bathrooms were tastefully renovated in last five years, offering a fresh, contemporary feel. New water lines, new electric panel in the house and garage, ensure peace of mind for years to come. Enjoy your above-ground pool. Home has a carport currently used for other things, easy to convert back to carport! Enjoy the Florida lifestyle with your private above-ground pool, ideal for cooling off during warm summer days. The property also includes a detached garage with a new roof and garage door, providing ample space for parking, storage, or hobbies. With plenty of room to park all your toys, this home is perfect for those who love outdoor adventures. Located away from the main road, this retreat offers tranquility while remaining close to Ormond Beach's vibrant amenities, including pristine beaches, top-rated schools, and recreational hotspots like the Ormond Scenic Loop and Trail. The home's lot size of 8,560 square feet provides ample outdoor space for relaxation or entertaining. Don't miss this rare opportunity to own a move-in-ready home with modern updates and no HOA! Appraisal dated July 26, 2025 available for inspection by qualified buyers.

  19. 2025-12-13
    price $199,900
    Show marketing remark (1833 chars)

    No HOA-No Lot Rent-you own the land! List price is below appraisal. Charming 3-Bed 2-bath retreat. Your dream home is nestled in the serene Daytona Pines neighborhood, Ormond Bch. Beautifully updated manufactured home offers 1,404 sq. ft. of modern comfort on a spacious 0.2-acre lot, plenty of room to park your toys. This large home has extra room to spread out! With 2 driveways and with minor structural changes, the home could easily accommodate a separate rental or in-law suite. Step inside to discover a bright and inviting open-concept layout, with updated kitchen, newer appliances, ample cabinetry, and large island perfect for meal prep/casual dining. Both bathrooms were tastefully renovated in last five years, offering a fresh, contemporary feel. New water lines, new electric panel in the house and garage, ensure peace of mind for years to come. Enjoy your above-ground pool. Home has a carport currently used for other things, easy to convert back to carport! Enjoy the Florida lifestyle with your private above-ground pool, ideal for cooling off during warm summer days. The property also includes a detached garage with a new roof and garage door, providing ample space for parking, storage, or hobbies. With plenty of room to park all your toys, this home is perfect for those who love outdoor adventures. Located away from the main road, this retreat offers tranquility while remaining close to Ormond Beach's vibrant amenities, including pristine beaches, top-rated schools, and recreational hotspots like the Ormond Scenic Loop and Trail. The home's lot size of 8,560 square feet provides ample outdoor space for relaxation or entertaining. Don't miss this rare opportunity to own a move-in-ready home with modern updates and no HOA! Appraisal dated July 26, 2025 available for inspection by qualified buyers.

  20. 2025-10-10
    price $207,000
    Show marketing remark (1833 chars)

    No HOA-No Lot Rent-you own the land! List price is below appraisal. Charming 3-Bed 2-bath retreat. Your dream home is nestled in the serene Daytona Pines neighborhood, Ormond Bch. Beautifully updated manufactured home offers 1,404 sq. ft. of modern comfort on a spacious 0.2-acre lot, plenty of room to park your toys. This large home has extra room to spread out! With 2 driveways and with minor structural changes, the home could easily accommodate a separate rental or in-law suite. Step inside to discover a bright and inviting open-concept layout, with updated kitchen, newer appliances, ample cabinetry, and large island perfect for meal prep/casual dining. Both bathrooms were tastefully renovated in last five years, offering a fresh, contemporary feel. New water lines, new electric panel in the house and garage, ensure peace of mind for years to come. Enjoy your above-ground pool. Home has a carport currently used for other things, easy to convert back to carport! Enjoy the Florida lifestyle with your private above-ground pool, ideal for cooling off during warm summer days. The property also includes a detached garage with a new roof and garage door, providing ample space for parking, storage, or hobbies. With plenty of room to park all your toys, this home is perfect for those who love outdoor adventures. Located away from the main road, this retreat offers tranquility while remaining close to Ormond Beach's vibrant amenities, including pristine beaches, top-rated schools, and recreational hotspots like the Ormond Scenic Loop and Trail. The home's lot size of 8,560 square feet provides ample outdoor space for relaxation or entertaining. Don't miss this rare opportunity to own a move-in-ready home with modern updates and no HOA! Appraisal dated July 26, 2025 available for inspection by qualified buyers.

  21. 2025-09-07
    listed $212,000 Active
    Show marketing remark (1833 chars)

    No HOA-No Lot Rent-you own the land! List price is below appraisal. Charming 3-Bed 2-bath retreat. Your dream home is nestled in the serene Daytona Pines neighborhood, Ormond Bch. Beautifully updated manufactured home offers 1,404 sq. ft. of modern comfort on a spacious 0.2-acre lot, plenty of room to park your toys. This large home has extra room to spread out! With 2 driveways and with minor structural changes, the home could easily accommodate a separate rental or in-law suite. Step inside to discover a bright and inviting open-concept layout, with updated kitchen, newer appliances, ample cabinetry, and large island perfect for meal prep/casual dining. Both bathrooms were tastefully renovated in last five years, offering a fresh, contemporary feel. New water lines, new electric panel in the house and garage, ensure peace of mind for years to come. Enjoy your above-ground pool. Home has a carport currently used for other things, easy to convert back to carport! Enjoy the Florida lifestyle with your private above-ground pool, ideal for cooling off during warm summer days. The property also includes a detached garage with a new roof and garage door, providing ample space for parking, storage, or hobbies. With plenty of room to park all your toys, this home is perfect for those who love outdoor adventures. Located away from the main road, this retreat offers tranquility while remaining close to Ormond Beach's vibrant amenities, including pristine beaches, top-rated schools, and recreational hotspots like the Ormond Scenic Loop and Trail. The home's lot size of 8,560 square feet provides ample outdoor space for relaxation or entertaining. Don't miss this rare opportunity to own a move-in-ready home with modern updates and no HOA! Appraisal dated July 26, 2025 available for inspection by qualified buyers.

  22. 2024-12-02
    status Active
  23. 2024-11-11
    status Pending
  24. 2024-11-11
    historical
  25. 2024-09-11
    price $220,000
  26. 2024-08-16
    price $224,900
  27. 2024-07-19
    listed $229,000 Active
  28. 2019-06-05
    soldstatus $55,000
  29. 2019-06-03
    soldstatus $55,000 Closed
  30. 2019-05-21
    status Pending
  31. 2019-05-10
    listed $69,500 Active
  32. 2000-06-26
    soldstatus $42,000

ⓘ 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
$890 · $74/mo
Projected year-2 tax
$1,660 · $138/mo
Expected delta
+$770/yr (+$64/mo · 86.5%)

ⓘ 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 ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$26,189
− Mortgage interest
−$11,203
− Property taxes
−$890
− Insurance
−$1,000
− Repairs & maintenance
−$2,095
− Management
−$2,095
− Depreciation
−$5,818
Taxable income
$3,087
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$741
After-tax cash flow
$5,472/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 — Ormond Beach

Score
83/100
State rank
#55
US rank
#965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Volusia County · 556,871 people
City population
69,624
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
54,783
Household income
$71,011
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
1158.0

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 (82%)
Race & ethnicity
White 82% Black 6% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 3%
Foreign-born
7% · Canada, China
Languages at home
91% English-only · Spanish 3% Other Indo-European 1% German/W. Germanic 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
▼ -327.97%
Current HPI
271.92
Rent YoY
▲ 1.64%
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

+376.2% since first listed
17 events — show timeline
  • 2026-05-15 Listed $199,999 Stellar MLS as Distributed by MLS Grid
  • 2026-05-15 Listed $199,999 Daytona MLS
  • 2026-05-12 Listing Removed realMLS
  • 2025-12-13 Price Changed $199,900 realMLS
  • 2025-10-10 Price Changed $207,000 realMLS
  • 2025-09-07 Listed $212,000 realMLS
  • 2024-12-02 Relisted Daytona MLS
  • 2024-11-11 Pending Daytona MLS
  • 2024-11-11 Listing Removed Daytona MLS
  • 2024-09-11 Price Changed $220,000 Daytona MLS
  • 2024-08-16 Price Changed $224,900 Daytona MLS
  • 2024-07-19 Listed $229,000 Daytona MLS
  • 2019-06-05 Sold (Public Records) $55,000 Public Records
  • 2019-06-03 Sold (MLS) $55,000 Daytona MLS
  • 2019-05-21 Pending Daytona MLS
  • 2019-05-10 Listed $69,500 Daytona MLS
  • 2000-06-26 Sold (Public Records) $42,000 Public Records

Property tax history

-1.9%/yr

Latest (2025): $890 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…