CashFlowRE
Sign in Sign up
No image
D+ Composite 48.84
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 +13.3/30.0
  • Schools +4.2/10.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,999

1537 Jefferson Dr · Mount Dora, FL 32757
1 bd · 1.0 ba · 828 sqft · SingleFamily public records · 143 Days on market
Built 1963 6,912 sqft lot Est $271k · 30% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

One or more photo(s) has been virtually staged. Charming Mount Dora home—priced to sell! Located just minutes from vibrant Downtown Mount Dora, this property blends small-town charm with everyday convenience and great potential. Features include nice kitchen, fenced yard, spacious lot, and ample parking, CBS —perfect for entertaining, pets, or comfortable family living. Enjoy added peace of mind with a newer AC system. Situated in a no-HOA community with access to great schools and convenient proximity to SR-429. An excellent opportunity for first-time buyers or investors alike!

Key facts

  • Fenced yard
  • Ample parking
  • Spacious lot

Tags

FENCED YARDSPACIOUS LOTAMPLE PARKINGROOF IN GOOD CONDITIONNEWER AC SYSTEMNO-HOA COMMUNITY

Property features AI

Finance

  • Other: Residential zoning (R-2); Unfurnished; Floor number: 1
  • HOA & community: No association indicated

Exterior

  • Utilities: Public water; Public sewer; Cable available; Electricity available
  • Home design: Single-family residence; One story; Facing west; Completed condition; Universal property ID assigned
  • Construction: Block, brick, concrete and stucco construction; Block foundation; Shingle roof; Built with approximately 0.16-acre lot
  • Exterior features: Sidewalk; Chain link fence; Asphalt road access; Lot dimensions approximately 64 x 108

Interior

  • Kitchen: Range; Range hood; Exhaust fan; Electric water heater
  • Bedrooms: 3 bedrooms (single-level)
  • Flooring: Laminate; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Thermostat; 6 total rooms
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry closet; Inside laundry

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 1-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $0 ($2/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 $160k (15.6% below list).
  • Recommended offer: $160k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.3% in Mount Dora — 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 75/100 on livability (#244 in FL, #3,860 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime A, housing A-; Watch: employment D+, amenities F, commute 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: Triangle Elementary School (math 41% / reading 33%, grade F, #1,609 of 2,144 statewide, top 77%, 783 students, 64% FRL); Mt. Dora High School (math 32% / reading 46%, grade F, #312 of 667 statewide, top 48%, 1,334 students, 38% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: Rents flat; 639 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).

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.
  • 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 143 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,447 (15.6% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.84%
Cap rate
6.29%
Cash-on-cash
0.00%
DSCR
1.00
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$270,756
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
815 E 11th Ave 0.57mi 2/1.0 (+1) 796 (-4%) 10mo $260,000 $327 53
625 E Jackson Ave 0.62mi 2/1.0 (+1) 752 (-9%) 11mo $160,000 $213 41
2130 Oak Cir 0.59mi 2/1.5 (+1) 898 (+8%) 22mo $133,500 $149 32
1305 E 9th Ave 0.43mi 2/2.0 (+1) 936 (+13%) 24mo $380,000 $406 29

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 · 0.55% rent growth · sell at horizon

5-year hold
IRR
-19.0%
Equity multiple
0.35×
Total profit
$-34,641
Equity at exit
$28,329
10-year hold
IRR
-17.3%
Equity multiple
0.15×
Total profit
$-45,249
Equity at exit
$16,428

Cash invested: $53,200 (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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32757

Home prices YoY
-34.5%
Rents YoY
0.6%
Active inventory
639
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,604 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$192 /mo · $2,302/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$0

Break-even live

Break-even rent $1,604
Max offer price $189,999
Occupancy floor 95%

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
$47,500
Closing costs
$5,700
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1515 Lincoln Ave Mount Dora, FL 1.0–2.0 1.0 599 $1,299 $2.17 23d 2 0.09mi
502 N Simpson St Mount Dora, FL 2.0 2.0 1106 $1,785 $1.61 21d 1 0.70mi
501 N Simpson St Mount Dora, FL 2.0 2.0 960 $1,700 $1.77 23d 1 0.72mi
316 N Simpson St Unit 318 Mt Dora, FL 2.0 2.0 1015 $1,495 $1.47 23d 1 0.80mi
1422 N Tremain St Unit 1422 Mt Dora, FL 2.0 1.5 750 $2,000 $2.67 23d 1 0.82mi
401 E 9th Ave Mount Dora, FL 2.0 1.5 984 $2,800 $2.85 23d 1 0.85mi
155 Veranda Way Mount Dora, FL 1.0–2.0 1.0–2.0 785 $1,464 $1.86 2d 12 0.91mi
2507 Koji ST Mt Dora, FL 1.0–3.0 1.0–2.0 961 $1,783 $1.86 1d 9 0.92mi
1017 E 1st Ave Mt Dora, FL 2.0 1.0 757 $1,750 $2.31 23d 1 0.95mi
31850 Sailor LOOP Mt Dora, FL 2.0 1.0 877 $1,474 $1.68 4d 4 1.07mi
225 E 3rd Ave Mt Dora, FL 2.0 1.5 1066 $1,800 $1.69 23d 1 1.15mi
607 Johns Ave Mt Dora, FL 2.0 1.0 750 $1,600 $2.13 23d 1 1.46mi

Listing history 11 events

  1. 2026-06-04
    days on market $189,999 Active 143 DOM
  2. 2026-06-03
    days on market $189,999 Active 142 DOM
  3. 2026-06-02
    days on market $189,999 Active 141 DOM
  4. 2026-06-02
    remarks 585-char remark
  5. 2026-06-02
    days on market $189,999 Active 140 DOM
  6. 2026-05-31
    days on market $189,999 Active 139 DOM
  7. 2026-05-14
    price $189,999
  8. 2026-04-24
    price $197,900
  9. 2026-04-04
    price $198,000
  10. 2026-03-03
    price $199,000
  11. 2026-01-12
    listed $205,000 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
$2,302 · $192/mo
Projected year-2 tax
$2,302 · $192/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 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
$19,254
− Mortgage interest
−$10,643
− Property taxes
−$2,302
− Insurance
−$950
− Repairs & maintenance
−$1,540
− Management
−$1,540
− Depreciation
−$5,527
Taxable loss
−$3,249
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$780
After-tax cash flow
$782/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 — Mount Dora

Score
75/100
State rank
#244
US rank
#3860

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Dora, FL
County
Lake County · 364,602 people
City population
34,121
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
34,121
Household income
$77,216
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
998.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 20% Black 12% Two or more races 11% Pacific Islander 1% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 7% Dominican 1%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 2%
Foreign-born
10% · Canada, Jamaica
Languages at home
83% English-only · Spanish 14% Other Indo-European 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
▼ -154.69%
Current HPI
293.4759
Rent YoY
▲ 0.55%
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

-7.3% since first listed
5 events — show timeline
  • 2026-05-14 Price Changed $189,999 Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Price Changed $197,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-04 Price Changed $198,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-03 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-12 Listed $205,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+11.9%/yr

Latest (2025): $2,302 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…