CashFlowRE
Sign in Sign up
16217 Coopers Hawk Ave
C- Composite 51.85
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 +15.1/30.0
  • ARV discount +11.9/15.0
  • Appreciation +4.8/10.0
  • DSCR +4.6/10.0
  • Schools +4.2/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0

$289,000

16217 Coopers Hawk Ave · Four Corners, FL 34714
4 bd · 2.5 ba · 1,336 sqft · SingleFamily public records · 4 Days on market
Built 2001 6,144 sqft lot Est $321k · 10% under $62/mo HOA · 3% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great home for living or rental. Close to all the parks. Gogeous lanai with self cleaning pool and spa! Won't last long.

Key facts

  • Screened pool
  • New sod
  • Eagleridge community

Tags

SCREENED POOLEAGLERIDGE COMMUNITYFIRST-FLOOR PRIMARY BEDROOMNEW SODMANAGEABLE OUTDOOR SPACE

Property features AI

Finance

  • Other: Property type: Residential - Single Family Residence; Total living area reported as 1,336 square feet; Lot approximately 0.14 acres; Universal property ID on file
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (Carol Rumely); HOA fees billed quarterly ($186 per quarter / $62 monthly equivalent); Pets allowed

Exterior

  • Parking: Driveway; Attached garage with garage door opener; 2-car garage
  • Utilities: Public water; Public sewer; Cable available; Broadband/high-speed internet available; Electricity available
  • Home design: Single-family residence; PUD zoning; North-facing; One story (listed as two levels); Entry level: single-level living
  • Construction: Block and stucco construction; Shingle roof; Block foundation; Built using block materials
  • Exterior features: In-ground private pool; Paved road access; Irrigation equipment

Interior

  • Kitchen: Convection oven; Cooktop; Dishwasher; Disposal; Refrigerator
  • Bedrooms: 4 bedrooms (one-level home)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Split bedroom layout; Wood-burning fireplace; Sliding doors
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer and dryer listed among appliances

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/2.5-bath single-family listed at $289k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (14.6% below list).
  • Recommended offer: $247k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: 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.
  • Zoned schools: Sawgrass Bay Elementary School (math 45% / reading 46%, grade D-, #1,247 of 2,144 statewide, top 59%, 735 students, 42% FRL); Windy Hill Middle School (math 52% / reading 53%, grade C+, #213 of 571 statewide, top 38%, 1,280 students, 35% FRL); East Ridge High School (math 41% / reading 52%, grade D-, #216 of 667 statewide, top 33%, 2,604 students, 31% FRL).
  • Market conditions: Rents falling (-3.5%/yr); 729 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 + $-954 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 22y 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 $217k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $246,896 (14.6% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.85%
Cap rate
6.69%
Cash-on-cash
1.42%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$320,640
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 0.10mi 3/2.0 (-1) 1,314 (-2%) 12mo $350,000 $266 75
1713 Burnham Ct 0.42mi 4/2.0 1,315 (-2%) 10mo $325,000 $247 68
2226 Star Trl 0.46mi 3/2.0 (-1) 1,311 (-2%) 4mo $315,000 $240 65
1754 Westminster Trl 0.34mi 3/2.0 (-1) 1,260 (-6%) 6mo $315,000 $250 62
2207 Black Hawk St 0.10mi 3/2.0 (-1) 1,462 (+9%) 14mo $322,000 $220 61
2203 Star Trl 0.51mi 3/2.0 (-1) 1,393 (+4%) 6mo $349,999 $251 58
16217 Dorchester Blvd 0.29mi 3/2.0 (-1) 1,420 (+6%) 18mo $340,000 $239 54
2212 Clementine Trl 0.70mi 4/2.0 1,358 (+2%) 10mo $305,000 $225 54
1527 Herring Ln 0.51mi 3/2.0 (-1) 1,264 (-5%) 14mo $300,000 $237 48
2242 Dancy Trl 0.66mi 3/2.0 (-1) 1,384 (+4%) 14mo $320,000 $231 45
1770 Burnham Ct 0.32mi 3/2.0 (-1) 1,196 (-10%) 21mo $280,000 $234 43
2030 Jaffa Ct 0.61mi 3/2.0 (-1) 1,243 (-7%) 20mo $359,900 $290 36

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
-3.9%
Equity multiple
0.83×
Total profit
$-14,097
Equity at exit
$79,180
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$365
Equity at exit
$91,475

Cash invested: $80,920 (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
729
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,469 high interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$157 /mo · $1,882/yr
Insurance
$120
HOA
$62
Vacancy / Maint / Mgmt
$518
Net cashflow
$96

Break-even live

Break-even rent $2,348
Max offer price $289,000
Occupancy floor 91%

Sensitivity live

Price -10% $259 -5% $178 +0% $96 +5% $14 +10% $-68
Rent -10% $-99 -5% $-2 +0% $96 +5% $193 +10% $291
Rate -1.0pp $241 -0.5pp $169 base $96 +0.5pp $21 +1.0pp $-55

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
$72,250
Closing costs
$8,670
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 19d 1 0.06mi
16400 Nelson Park Dr Clermont, FL 1.0–3.0 1.0–2.0 920 $1,797 $1.95 0d 16 0.21mi
1551 Herring Ln Clermont, FL 4.0 2.0 1589 $2,155 $1.36 6d 1 0.50mi
15907 Greater Groves Blvd Clermont, FL 4.0 2.0 1340 $2,750 $2.05 25d 1 0.50mi
15937 Wilkinson Dr Clermont, FL 4.0 2.0 1874 $2,275 $1.21 25d 1 0.54mi
1840 Nectarine Trl Clermont, FL 3.0 2.0 1761 $1,900 $1.08 25d 1 0.67mi
16607 Luminary Loop Clermont, FL 3.0 2.5 1463 $2,150 $1.47 6d 1 0.79mi
16615 Luminary Loop Clermont, FL 3.0 2.5 1685 $2,400 $1.42 22d 1 0.79mi
16639 Luminary Loop Clermont, FL 3.0 2.5 1685 $2,600 $1.54 25d 1 0.80mi
1305 Raintree Bnd Clermont, FL 2.0–4.0 2.0 1125 $1,903 $1.69 6d 9 0.80mi
2717 Raindrop Run St Clermont, FL 3.0 2.0 1511 $2,499 $1.65 12d 1 0.81mi
2759 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,250 $1.45 25d 1 0.85mi
2767 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,350 $1.51 25d 1 0.85mi
2779 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,175 $1.40 25d 1 0.86mi
2779 Raindrop Run St Clermont, FL 3.0 2.5 1557 $2,175 $1.40 19d 1 0.86mi
2742 Raindrop Run St Clermont, FL 3.0 2.5 1685 $2,250 $1.34 25d 1 0.86mi
16803 Sarahs Pl Clermont, FL 1.0–3.0 1.0–2.0 895 $1,803 $2.01 0d 22 0.91mi
2798 Sanctuary Dr Clermont, FL 4.0 2.0 1637 $2,400 $1.47 25d 1 0.95mi
2544 Meadow Oaks Loop Clermont, FL 4.0 2.0 1713 $2,355 $1.37 4d 1 0.95mi
1411 Serendipity Ln Clermont, FL 3.0 2.5 1853 $2,950 $1.59 22d 1 1.04mi
1201 Cedarwood Way Clermont, FL 3.0 2.0 1245 $2,025 $1.63 0d 1 1.05mi
1385 Peaceful Nature Way Clermont, FL 3.0 3.0 1852 $3,200 $1.73 25d 1 1.05mi
1387 Peaceful Nature Way Clermont, FL 3.0 3.0 1855 $2,600 $1.40 22d 1 1.06mi
1400 Peaceful Nature Way Clermont, FL 3.0 3.0 1852 $2,400 $1.30 22d 1 1.07mi
1389 Peaceful Nature Way Unit 1244727P Clermont, FL 3.0 3.0 1851 $5,258 $2.84 4d 1 1.07mi
16368 Happy Eagle Dr Clermont, FL 3.0 2.5 1485 $2,190 $1.47 25d 1 1.11mi
16436 Happy Eagle Dr Clermont, FL 3.0 2.5 1485 $2,100 $1.41 25d 1 1.11mi
10903 Rushwood Way Clermont, FL 3.0 2.0 1580 $2,320 $1.47 25d 1 1.12mi
16350 Bird of Paradise Ave Clermont, FL 3.0 2.5 1485 $2,150 $1.45 25d 1 1.12mi
17216 Blessing Dr Clermont, FL 3.0 3.0 1854 $2,400 $1.29 19d 1 1.12mi
16346 Bird of Paradise Ave Clermont, FL 3.0 2.5 1485 $2,200 $1.48 12d 1 1.12mi
16419 Happy Eagle Dr Clermont, FL 3.0 2.5 1485 $2,100 $1.41 25d 1 1.14mi
16423 Happy Eagle Dr Clermont, FL 3.0 2.5 1485 $2,250 $1.52 6d 1 1.14mi
17417 Placidity Ave Clermont, FL 3.0 3.0 1501 $2,650 $1.77 25d 1 1.14mi
17314 Serenidad Blvd Unit 1340347P Clermont, FL 3.0 3.0 1496 $5,649 $3.78 0d 1 1.14mi
16282 Bird of Paradise Ave Clermont, FL 3.0 2.5 1475 $2,075 $1.41 0d 1 1.15mi
16390 Bird of Paradise Ave Clermont, FL 3.0 2.5 1477 $2,200 $1.49 25d 1 1.15mi
16305 Bird of Paradise Ave Clermont, FL 3.0 2.5 1485 $2,100 $1.41 25d 1 1.16mi
17440 Placidity Ave Clermont, FL 3.0 3.0 1501 $2,500 $1.67 13d 1 1.18mi
17410 Serenidad Blvd Clermont, FL 4.0 3.0 1845 $2,450 $1.33 23d 1 1.20mi

HOA detail

Monthly dues
$62 · $744/yr
Likely covers
pool

Listing history 3 events

  1. 2026-06-21
    days on market $289,000 Active 4 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    listed $289,000 Active 1 DOM

ⓘ 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
$1,882 · $157/mo
Projected year-2 tax
$2,399 · $200/mo
Expected delta
+$517/yr (+$43/mo · 27.5%)

ⓘ 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 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 25 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
$29,628
− Mortgage interest
−$16,188
− Property taxes
−$1,882
− Insurance
−$1,445
− Repairs & maintenance
−$2,370
− Management
−$2,370
− HOA
−$744
− Depreciation
−$8,407
Taxable loss
−$3,779
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$907
After-tax cash flow
$2,056/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

+28.6% since first listed
4 events — show timeline
  • 2026-06-18 Listed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2005-01-20 Sold (Public Records) $217,000 Public Records
  • 2004-12-30 Sold (MLS) $217,000 Stellar MLS as Distributed by MLS Grid
  • 2004-11-09 Listed $224,750 Stellar MLS as Distributed by MLS Grid

Property tax history

+3.7%/yr

Latest (2025): $1,882 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…