CashFlowRE
Sign in Sign up
30213 Tavares Ridge Blvd #30213
C- Composite 50.17
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 +16.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • DSCR +5.1/10.0
  • Schools +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

30213 Tavares Ridge Blvd #30213 · Tavares, FL 32778
2 bd · 2.0 ba · 1,448 sqft · Condo · 64 Days on market
Built 1988 $321/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome Home! This Beautiful Move-In-Ready End Unit, 2 Bedroom, 2 Bath condo is located in the Tavares Ridge Condo community. As you enter the home you will walk into the spacious Living Room with the adjoining Dining Room. The kitchen boasts newer appliances added just 2 years ago. As you pass through the Kitchen you will enter a large (26'x11') Family Room, which is great for entertaining. All of the bedrooms are off of the living room. This home has its own backyard with a private view of conservation. The property has been well-maintained with a 6-month-new HVAC, 5 year old roof, and it was replumbed 4 years ago. The Building will be painted mid-August. What more could you ask for? Call today for a private tour!

Key facts

  • Community pool
  • Walk-in closet
  • Large pantry

Tags

WALK-IN CLOSETLARGE PANTRYENCLOSED PATIOCOMMUNITY POOL

Property features AI

Finance

  • Other: Homestead exemption indicated
  • Financial info: Total annual association fees $3,852
  • HOA & community: Monthly condo/association fee of $321 (includes pool, structure maintenance, and grounds maintenance); Association approval required; Association managed by Joshua Pack - RealManage; Pets allowed (size/number limits apply; max pet weight 150 lbs); Lease restrictions apply

Exterior

  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Residential condominium; Planned Unit Development (PUD); One story; Faces east; Floor 1
  • Construction: Block construction; Shingle roof; Slab foundation; Built as a single-level unit
  • Exterior features: In-ground pool; Asphalt road access

Interior

  • Kitchen: Dishwasher; Microwave
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room / dining room combo; Thermostat; Bonus room; Total of 5 rooms
  • Laundry & utility: Laundry located in the kitchen

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 2-bed/2.0-bath condo listed at $159k.

Deal economics

  • At list price, monthly cash flow is $93 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $149k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.5% in Tavares — 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 76/100 on livability (#220 in FL, #3,464 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living 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.
  • Market conditions: Rents rising fast (+4.0%/yr); 501 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($63k/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 $5k 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 64 days — a 6% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $149,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.20%
Cap rate
6.99%
Cash-on-cash
2.50%
DSCR
1.11
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.05% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-17,578
Equity at exit
$23,707
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$1,801
Equity at exit
$13,747

Cash invested: $44,520 (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 32778

Home prices YoY
-23.4%
Rents YoY
4.0%
Active inventory
501
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$321
Vacancy / Maint / Mgmt
$402
Net cashflow
$93

Break-even live

Break-even rent $1,797
Max offer price $159,000
Occupancy floor 90%

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
$39,750
Closing costs
$4,770
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30024 Tavares Ridge Blvd Unit 62 Tavares, FL 2.0 2.0 1140 $2,000 $1.75 23d 1 0.21mi
2106 Shantiniketan Blvd Unit B6 Tavares, FL 2.0 2.0 1200 $2,200 $1.83 5d 1 0.47mi
741 W Rosewood Ln Tavares, FL 3.0 2.0 1125 $1,195 $1.06 3d 1 0.62mi
500 E Rosewood Ln Unit 154 Tavares, FL 3.0 2.0 1140 $1,650 $1.45 23d 1 0.79mi
459 E Rosewood Ln #157 Tavares, FL 3.0 2.0 1240 $1,400 $1.13 21d 1 0.79mi
1604 Wynford Cir Tavares, FL 3.0 2.5 1858 $1,900 $1.02 17d 1 0.81mi
1605 Wynford Cir Tavares, FL 3.0 2.5 1817 $2,200 $1.21 23d 1 0.85mi
465 Oak Dr Tavares, FL 3.0 3.0 1550 $1,750 $1.13 23d 1 0.96mi
1585 Dead River Rd Tavares, FL 3.0 2.0 1053 $1,990 $1.89 23d 1 1.00mi
3224 Manatee Rd Tavares, FL 3.0 2.0 1568 $1,600 $1.02 4d 1 1.09mi
4950 Marsh Harbor Dr Tavares, FL 3.0 2.0 1227 $2,050 $1.67 4d 1 1.31mi
4567 Barbuda Dr Tavares, FL 3.0 2.0 1362 $2,150 $1.58 23d 1 1.32mi
4721 Treasure Cay Rd Tavares, FL 3.0 2.0 1372 $2,000 $1.46 14d 1 1.37mi
615 Juniper Way Tavares, FL 3.0 2.0 1209 $1,900 $1.57 17d 1 1.42mi
123 N Lake Ave Tavares, FL 2.0 1.0 1120 $1,595 $1.42 23d 1 1.48mi

HOA detail condo

Monthly dues
$321 · $3,852/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $159,000 Active 64 DOM
  2. 2026-06-17
    days on market $159,000 Active 63 DOM
  3. 2026-06-16
    days on market $159,000 Active 62 DOM
  4. 2026-06-15
    days on market $159,000 Active 61 DOM
  5. 2026-06-13
    days on market $159,000 Active 59 DOM
  6. 2026-06-09
    days on market $159,000 Active 55 DOM
  7. 2026-06-08
    days on market $159,000 Active 54 DOM
  8. 2026-06-07
    days on market $159,000 Active 53 DOM
  9. 2026-06-04
    days on market $159,000 Active 50 DOM
  10. 2026-06-03
    days on market $159,000 Active 49 DOM
  11. 2026-06-02
    days on market $159,000 Active 48 DOM
  12. 2026-06-01
    days on market $159,000 Active 47 DOM
  13. 2026-05-31
    days on market $159,000 Active 46 DOM
  14. 2026-05-01
    price $159,000
  15. 2026-04-15
    listed $170,000 Active
  16. 2023-09-25
    soldstatus $170,000 Closed 725-char remark
    Show marketing remark (725 chars)

    Welcome Home! This Beautiful Move-In-Ready End Unit, 2 Bedroom, 2 Bath condo is located in the Tavares Ridge Condo community. As you enter the home you will walk into the spacious Living Room with the adjoining Dining Room. The kitchen boasts newer appliances added just 2 years ago. As you pass through the Kitchen you will enter a large (26'x11') Family Room, which is great for entertaining. All of the bedrooms are off of the living room. This home has its own backyard with a private view of conservation. The property has been well-maintained with a 6-month-new HVAC, 5 year old roof, and it was replumbed 4 years ago. The Building will be painted mid-August. What more could you ask for? Call today for a private tour!

  17. 2023-08-27
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Welcome Home! This Beautiful Move-In-Ready End Unit, 2 Bedroom, 2 Bath condo is located in the Tavares Ridge Condo community. As you enter the home you will walk into the spacious Living Room with the adjoining Dining Room. The kitchen boasts newer appliances added just 2 years ago. As you pass through the Kitchen you will enter a large (26'x11') Family Room, which is great for entertaining. All of the bedrooms are off of the living room. This home has its own backyard with a private view of conservation. The property has been well-maintained with a 6-month-new HVAC, 5 year old roof, and it was replumbed 4 years ago. The Building will be painted mid-August. What more could you ask for? Call today for a private tour!

  18. 2023-08-25
    price $168,500 725-char remark
    Show marketing remark (725 chars)

    Welcome Home! This Beautiful Move-In-Ready End Unit, 2 Bedroom, 2 Bath condo is located in the Tavares Ridge Condo community. As you enter the home you will walk into the spacious Living Room with the adjoining Dining Room. The kitchen boasts newer appliances added just 2 years ago. As you pass through the Kitchen you will enter a large (26'x11') Family Room, which is great for entertaining. All of the bedrooms are off of the living room. This home has its own backyard with a private view of conservation. The property has been well-maintained with a 6-month-new HVAC, 5 year old roof, and it was replumbed 4 years ago. The Building will be painted mid-August. What more could you ask for? Call today for a private tour!

  19. 2023-08-02
    listed $172,500 Active 725-char remark
    Show marketing remark (725 chars)

    Welcome Home! This Beautiful Move-In-Ready End Unit, 2 Bedroom, 2 Bath condo is located in the Tavares Ridge Condo community. As you enter the home you will walk into the spacious Living Room with the adjoining Dining Room. The kitchen boasts newer appliances added just 2 years ago. As you pass through the Kitchen you will enter a large (26'x11') Family Room, which is great for entertaining. All of the bedrooms are off of the living room. This home has its own backyard with a private view of conservation. The property has been well-maintained with a 6-month-new HVAC, 5 year old roof, and it was replumbed 4 years ago. The Building will be painted mid-August. What more could you ask for? Call today for a private tour!

  20. 2019-01-08
    soldstatus $90,000 Sold 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  21. 2018-11-29
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  22. 2018-11-20
    status Active 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  23. 2018-11-17
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  24. 2018-11-15
    status Active 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  25. 2018-11-08
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

  26. 2018-11-02
    listed $94,000 Active 389-char remark
    Show marketing remark (389 chars)

    Come see this move-in ready condo! This end unit with no rear neighbors is just steps away from the community pool. This condo is very well maintained and features 2 bedrooms, 2 full bathrooms, and a large enclosed bonus room. This home has been well maintained and has tile throughout the most of the home, new AC in 2017 and new roof in 2018. Don't miss out. Schedule your showing today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥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
$22,978
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$1,838
− Management
−$1,838
− HOA
−$3,852
− Depreciation
−$4,625
Taxable loss
−$1,262
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$303
After-tax cash flow
$1,418/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 — Tavares

Score
76/100
State rank
#220
US rank
#3464

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lake County · 364,602 people
City population
25,042
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
25,042
Household income
$63,472
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
586.0

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
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 14% Two or more races 8% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Cuban 2% Dominican 1%
Common ancestry
Romanian 4% Italian 3% Slovak 2%
Foreign-born
9% · Canada, Dominican Republic, Jamaica
Languages at home
85% English-only · Spanish 11% Other Indo-European 2% 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
▼ -88.07%
Current HPI
288.7123
Rent YoY
▲ 4.05%
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

+69.1% since first listed
13 events — show timeline
  • 2026-05-01 Price Changed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $170,000 Stellar MLS as Distributed by MLS Grid
  • 2023-09-25 Sold (MLS) $170,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-08-25 Price Changed $168,500 Stellar MLS as Distributed by MLS Grid
  • 2023-08-02 Listed $172,500 Stellar MLS as Distributed by MLS Grid
  • 2019-01-08 Sold (MLS) $90,000 Stellar MLS as Distributed by MLS Grid
  • 2018-11-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-11-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2018-11-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-11-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2018-11-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-11-02 Listed $94,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…