CashFlowRE
Sign in Sign up
3695 Dale Ct
D+ Composite 48.9
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 +14.9/15.0
  • Cash flow +13.4/30.0
  • Schools +4.2/10.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$216,900

3695 Dale Ct · Mount Dora, FL 32757
2 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 136 Days on market
Built 1969 0.30 ac lot Est $259k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nice two-bedroom one bathroom cement block house on a calm cul-de-sac. Move in ready with a closed-in back porch and spacious fenced-in back yard. The house has a new roof in May 2025, washer and dryer are three years old. The outside and inside of the house were painted in February 2025, large 1.5 car garage.

Key facts

  • Fenced-in back yard
  • New hvac
  • Closed-in back porch

Tags

CLOSED-IN BACK PORCHFENCED-IN BACK YARDNEW ROOFNEW HVACPAINTED INSIDE AND OUTSIDE

Property features AI

Finance

  • Other: Zoned R-6; Lot approximately 0.3 acres (88 x 150), asphalt public road access
  • HOA & community: No HOA/association

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Septic tank; Cable connected; Electricity connected
  • Home design: Single family residence; One story; Faces southwest; Residential property
  • Construction: Concrete and metal siding construction; Shingle roof; Slab foundation; Built area and living area reported by owner
  • Exterior features: Other exterior features

Interior

  • Kitchen: Built-In Oven; Cooktop; Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No additional interior features listed
  • Laundry & utility: Washer; Dryer; Laundry located inside; Electric water heater

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/1.0-bath single-family listed at $217k.

Deal economics

  • At list price, monthly cash flow is $3 ($40/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 $185k (14.8% below list).
  • Recommended offer: $185k (14.8% 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.
  • Market conditions: Rents flat; 639 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 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 $2k of loan paydown is wiped out by about $7k 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 136 days — a 12% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 16y 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 $40k; list at $217k implies a 442% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,749 (14.8% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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
0.85%
Cap rate
6.31%
Cash-on-cash
0.07%
DSCR
1.00
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$259,440
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3715 Dale Ct 0.02mi 2/2.0 1,248 (+13%) 5mo $228,900 $183 69
1395 Morningside St 0.22mi 3/2.0 (+1) 1,100 (-0%) 15mo $230,000 $209 67
807 Norman Dr 0.32mi 2/1.0 982 (-11%) 19mo $210,000 $214 50
3771 Cactus Ln 0.69mi 2/1.5 1,015 (-8%) 6mo $235,000 $232 48
3785 Vine Ln 0.59mi 2/2.0 1,083 (-2%) 21mo $369,900 $342 48
2815 Westland Rd 0.60mi 2/2.0 1,112 (+1%) 24mo $275,000 $247 47
4092 Lake Eleanor Dr 0.71mi 2/2.0 1,116 (+1%) 23mo $312,000 $280 42
1073 Central St 0.70mi 3/2.0 (+1) 1,225 (+11%) 1mo $325,000 $265 39
2668 Westland Rd 0.68mi 2/2.0 1,202 (+9%) 22mo $270,000 $225 32
2729 Westland Rd 0.66mi 2/2.0 954 (-14%) 16mo $283,000 $297 29
4034 Lake Eleanor Dr 0.69mi 3/2.0 (+1) 1,256 (+14%) 19mo $295,000 $235 20

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
-18.9%
Equity multiple
0.35×
Total profit
$-39,381
Equity at exit
$32,340
10-year hold
IRR
-17.2%
Equity multiple
0.15×
Total profit
$-51,383
Equity at exit
$18,754

Cash invested: $60,732 (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
9.8×

Monthly cashflow live

Estimated rent
$1,847 high interval (Pro) →
Mortgage (P&I)
$1,137
Tax from tax record
$228 /mo · $2,741/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$3

Break-even live

Break-even rent $1,843
Max offer price $216,900
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
$54,225
Closing costs
$6,507
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1090 Emerald Dr Mount Dora, FL 3.0 2.0 1320 $1,625 $1.23 22d 1 0.23mi
1070 Emerald Dr Mount Dora, FL 2.0 1.0 1000 $1,595 $1.59 13d 1 0.25mi
905 Marion Dr Mount Dora, FL 2.0 1.0 934 $1,550 $1.66 24d 1 0.29mi
3550 Lake Center Dr Mount Dora, FL 1.0–3.0 1.0–2.0 1026 $1,650 $1.61 3d 26 0.33mi
835 Golden Isle Dr Mount Dora, FL 3.0 2.0 905 $1,800 $1.99 5d 1 0.38mi
1400 Eudora Rd Mount Dora, FL 1.0–2.0 1.0–2.0 777 $1,499 $1.93 5d 4 0.39mi
2390 Sheridan Rd Mount Dora, FL 2.0 2.0 1200 $3,500 $2.92 18d 1 0.76mi
1370 Greenway Dr Mt Dora, FL 2.0 1.0 1100 $2,500 $2.27 18d 1 0.76mi
2533 Bracknell Forest Trl Tavares, FL 3.0 2.0 1483 $2,100 $1.42 3d 1 1.11mi
2551 Bracknell Forest Trl Tavares, FL 3.0 2.0 1483 $2,081 $1.40 16d 1 1.13mi
2811 Ruleme St Eustis, FL 2.0 1.0–1.5 522 $1,349 $2.58 2d 5 1.33mi

Listing history 28 events

  1. 2026-06-07
    statusdays on market $216,900 Pending 136 DOM
  2. 2026-06-04
    days on market $216,900 Active 135 DOM
  3. 2026-06-03
    days on market $216,900 Active 134 DOM
  4. 2026-06-02
    days on market $216,900 Active 133 DOM
  5. 2026-06-02
    days on market $216,900 Active 132 DOM
  6. 2026-05-31
    days on market $216,900 Active 131 DOM
  7. 2026-05-15
    status Active
  8. 2026-05-13
    status Pending
  9. 2026-05-03
    price $216,900
  10. 2026-03-15
    status Active
  11. 2026-03-10
    status Pending
  12. 2026-02-06
    status Active
  13. 2026-01-30
    status Pending
  14. 2026-01-07
    listed $220,900 Active
  15. 2026-01-06
    historical
  16. 2025-08-19
    price $220,900
  17. 2025-06-30
    listed $224,900 Active
  18. 2025-06-02
    historical
  19. 2025-04-17
    price $219,900
  20. 2025-03-31
    price $210,900
  21. 2025-03-27
    status Active
  22. 2025-03-25
    status Pending
  23. 2025-03-21
    status Active
  24. 2025-03-20
    status Active
  25. 2025-03-17
    status Pending
  26. 2025-03-12
    listed $219,900 Active
  27. 2010-06-15
    soldstatus $40,000
  28. 2010-04-29
    listed $43,000

ⓘ 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
$2,741 · $228/mo
Projected year-2 tax
$2,741 · $228/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 · 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
$22,170
− Mortgage interest
−$12,150
− Property taxes
−$2,741
− Insurance
−$1,084
− Repairs & maintenance
−$1,774
− Management
−$1,774
− Depreciation
−$6,310
Taxable loss
−$3,662
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$879
After-tax cash flow
$919/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

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

+404.4% since first listed
22 events — show timeline
  • 2026-05-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-03 Price Changed $216,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-07 Listed $220,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-08-19 Price Changed $220,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-30 Listed $224,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-17 Price Changed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-31 Price Changed $210,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-03-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-03-12 Listed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2010-06-15 Sold (MLS) $40,000 Stellar MLS as Distributed by MLS Grid
  • 2010-04-29 Listed $43,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+11.6%/yr

Latest (2025): $2,741 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…