2860 N Powers Dr #134 · Pine Hills, FL 32818

$85,000

1 bd · 1.0 ba · 672 sqft · Condo public records · 201 Days on market

Built 1979 $266/mo HOA · 21% of rent

---

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 +21.8/30.0
• 1% rule +9.6/10.0
• ARV discount +7.5/15.0
• DSCR +7.0/10.0
• Schools +4.1/10.0
• Livability +3.7/5.0
• Condition / age +2.5/5.0
• Rent growth +1.8/5.0
• Appreciation +0.0/10.0

Listing remarks

Experience modern living in this BEAUTIFULLY REMODELED 1-bedroom, 1-bath, 672 SQFT PRIMARY RESIDENCE ONLY condo located in the gated community of Oak Shadows at 2860 N Powers Dr, Unit #134 in Orlando. FULLY UPDATED in 2022, this move-in-ready home features new VINYL FLOORING, a stylish upgraded kitchen with 2022 appliances, and a 2022 AC SYSTEM for year-round comfort. Enjoy a spacious layout with a large covered patio—perfect for relaxing or entertaining—and take advantage of community amenities including secure gated entry, TENNIS COURTS, lush grounds, and a sparkling COMMUNITY POOL. With a low HOA of just $266/month for PRIMARY HOMEOWNERS, this condo is ideal for first-time bu

Key facts

• Upgraded kitchen
• 2022 appliances
• Large covered patio

Tags

• UPGRADED KITCHEN
• LARGE COVERED PATIO
• SECURE GATED ENTRY
• 2022 APPLIANCES
• 2022 AC SYSTEM

Property features AI

Finance

• Other: Unfurnished unit; Third-party listing; Home warranty: none
• Financial info: Total monthly fees reported as $266; Total annual fees reported as $3,192
• HOA & community: Monthly condo fee of $266; Association requires fees and includes management, maintenance of structure and grounds, pool, sewer, trash and water; Association amenities include gated access, maintenance, park and pool; Community features: buyer approval required, park, pool; Pets allowed with restrictions (cats and dogs allowed; breed restrictions apply)

Exterior

• Parking: No designated parking listed
• Security: Smoke detector(s)
• Utilities: Public sewer; Water connected; Sewer connected; Electricity connected; Cable available; Water source not specified
• Home design: Condominium; Residential property; One level interior layout; Faces east; 2 total stories in building; Unit on floor 2
• Construction: Stucco exterior; Shingle roof; Slab foundation; Built on a lot of approximately 0.14 acres
• Exterior features: Awnings

Interior

• Kitchen: Disposal; Range; Refrigerator; Electric water heater
• Bedrooms: 1 bedroom (located on 2nd floor)
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heat; Central air conditioning
• Interior features: No notable interior features listed; Smoke detectors installed
• Laundry & utility: Laundry located outside the unit

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $85k.

Deal economics

• At list price, monthly cash flow is $132 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $85k).
• Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.1% vs local median 4.9% in Pine Hills — 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 73/100 on livability (#317 in FL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, employment D, amenities F.
• 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.
• Zoned schools: Ridgewood Park Elementary (math 19% / reading 25%, grade F, #2,080 of 2,144 statewide, top 97%, 460 students, 81% FRL); Meadowbrook Middle (math 24% / reading 24%, grade F, #532 of 571 statewide, top 94%, 957 students, 78% FRL); Maynard Evans High (math 12% / reading 27%, grade F, #562 of 667 statewide, top 85%, 2,417 students, 69% FRL) — zoned schools average 76% FRL vs 56% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 22% at this address vs 48% district-wide (-27 pts) — the specific schools serving this property underperform the Orange average; the district grade overstates school quality for this exact location.
• Market conditions: Rents soft (-2.7%/yr); 181 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k 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 201 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $55k; list at $85k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: HOA is 21% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

1. It's been on market 201 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.46% ✓
• Cap rate: 8.15%
• Cash-on-cash: 6.63%
• DSCR: 1.30
• GRM: 5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -10.7%
• Equity multiple: 0.63×
• Total profit: $-8,862
• Equity at exit: $12,674

10-year hold

• IRR: -8.5%
• Equity multiple: 0.57×
• Total profit: $-10,290
• Equity at exit: $7,349

Cash invested: $23,800 (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.

Methodology + full state rankings →

ZIP-level market 32818

• Home prices YoY: -22.5%
• Rents YoY: -2.7%
• Active inventory: 181
• Price-to-rent: 5.7×

Monthly cashflow live

• Estimated rent: $1,245 medium
• Mortgage (P&I): −$446
• Tax from tax record: −$105 /mo · $1,255/yr
• Insurance: −$35
• HOA: −$266
• Vacancy / Maint / Mgmt: −$261
• Net cashflow: $132

Break-even live

Break-even rent $1,078

Max offer price $85,000

Occupancy floor 84%

Sensitivity live

Price	-10% $180	-5% $156	+0% $132	+5% $107	+10% $83
Rent	-10% $33	-5% $82	+0% $132	+5% $181	+10% $230
Rate	-1.0pp $174	-0.5pp $153	base $132	+0.5pp $110	+1.0pp $87

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: $21,250
• Closing costs: $2,550
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5600 Silver Star Rd Orlando, FL	1.0–3.0	1.0–2.0	850	$1,075	$1.26	16d	6	0.62mi
5505 Hernandes Dr #113 Orlando, FL	2.0	1.0	728	$1,175	$1.61	25d	1	1.09mi
4757 Silver Star Rd Orlando, FL	1.0	1.0	728	$1,189	$1.63	25d	1	1.48mi

HOA detail condo

• Monthly dues: $266 · $3,192/yr
• Likely covers: landscapingpoolsecurity
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 19 events

1. 2026-06-21
   days on market $85,000 Active 201 DOM
2. 2026-06-18
   days on market $85,000 Active 198 DOM
3. 2026-06-17
   days on market $85,000 Active 197 DOM
4. 2026-06-16
   days on market $85,000 Active 196 DOM
5. 2026-06-15
   days on market $85,000 Active 195 DOM
6. 2026-06-13
   days on market $85,000 Active 193 DOM
7. 2026-06-13
   days on market $85,000 Active 192 DOM
8. 2026-06-09
   days on market $85,000 Active 189 DOM
9. 2026-06-08
   days on market $85,000 Active 188 DOM
10. 2026-06-07
    days on market $85,000 Active 187 DOM
11. 2026-06-04
    days on market $85,000 Active 184 DOM
12. 2026-06-03
    days on market $85,000 Active 183 DOM
13. 2026-06-02
    days on market $85,000 Active 182 DOM
14. 2026-06-02
    days on market $85,000 Active 181 DOM
15. 2026-05-31
    days on market $85,000 Active 180 DOM
16. 2026-02-22
    price $85,000
17. 2025-12-02
    listed $95,000 Active
18. 2022-03-18
    soldstatus $55,000
19. 1981-11-01
    soldstatus $25,000

ⓘ 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: $1,255 · $105/mo
• Projected year-2 tax: $1,255 · $105/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 1/10 Low
• 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 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

Taxation est. · year 1

• Rental income: $14,936
• − Mortgage interest: −$4,761
• − Property taxes: −$1,255
• − Insurance: −$425
• − Repairs & maintenance: −$1,195
• − Management: −$1,195
• − HOA: −$3,192
• − Depreciation: −$2,473
• Taxable income: $440
• Est. tax owed @ 24.0%: −$106
• After-tax cash flow: $1,473/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 — Pine Hills

• Score: 73/100
• State rank: #317
• US rank: #5362

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pine Hills, FL
• County: Orange County · 1,471,359 people
• City population: 60,203
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 59,114
• Household income: $63,061
• Rent vs Own: 41.6% rent · 58.4% own
• Severe rent burden: 2059.0

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: Predominantly Black (69%)
• Race & ethnicity: Black 69% Hispanic / Latino 14% White 10% Two or more races 6% Asian 3%
• Hispanic origin (detail): Mexican 3% Puerto Rican 5% Cuban 1%
• Common ancestry: Hispanic 21% Estonian 1% Romanian 1%
• Foreign-born: 40% · Canada, Vietnam, China
• Languages at home: 59% English-only · French/Haitian/Cajun 25% Spanish 11% Vietnamese 2%

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: ▼ -93.40%
• Current HPI: 321.5821
• Rent YoY: ▼ -2.66%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+240.0% since first listed

4 events — show timeline

• 2026-02-22 Price Changed $85,000 Stellar MLS as Distributed by MLS Grid
• 2025-12-02 Listed $95,000 Stellar MLS as Distributed by MLS Grid
• 2022-03-18 Sold (Public Records) $55,000 Public Records
• 1981-11-01 Sold (Public Records) $25,000 Public Records

Property tax history

+13.3%/yr

Latest (2025): $1,255 · +22.8% YoY. Source: county tax records.