CashFlowRE
Sign in Sign up
5690 Craft Ct
D Composite 41.59
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).

  • Cash flow +11.6/30.0
  • ARV discount +8.0/15.0
  • Schools +5.2/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • DSCR +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$315,900

5690 Craft Ct · Wildwood, FL 32162
2 bd · 2.0 ba · 1,314 sqft · SingleFamily public records · 6 Days on market
Built 2018 3,696 sqft lot Est $319k · at est. $199/mo HOA · 7% of rent

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

Listing remarks MLS

Settled in the new construction area near the Village of Fenney, this Patio Villa has a fantastic view of water to enjoy your mornings or evenings watching nature to the rear of the home. Its open floorplan is light and bright with volume ceilings and white cabinetry in the kitchen with stainless steel appliances and quartz countertops. Throughout the main areas of the home is hard surface vinyl plank flooring and carpet in the bedrooms. The home has been very well cared for and is like new with some of the builder warranty is still in place. VA financing is an option if needed. So what are you waiting for. .. schedule your private showing today!!!

Key facts

  • Ev charger
  • Epoxy floors
  • Soaring ceilings

Tags

OVERSIZED GARAGEEPOXY FLOORSELECTRIC SCREENEV CHARGERBRIGHT OPEN-CONCEPT FLOOR PLANSOARING CEILINGS

Property features AI

Finance

  • Other: CDD present; Deed restrictions apply
  • Financial info: Total monthly fees approximately $199; Total annual association fees approximately $2,388
  • HOA & community: The Villages community association (monthly fee $199); HOA fee includes sewer, trash and water; Association amenities: golf course, pool, tennis courts, pickleball courts, shuffleboard, basketball court, trails, dog park; Senior community; Pets allowed (cats and dogs, number limit)

Exterior

  • Parking: Attached 1-car garage (17 x 19); Driveway parking; Off-street parking; Garage door opener; Electric vehicle charging station(s); Ground level access
  • Security: Wheelchair access available (community amenity)
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas available and connected; Cable available and connected; Underground utilities; Water connected; Sewer connected
  • Home design: Residential villa; One story; Completed condition; Faces east; PUD
  • Construction: Vinyl siding and frame construction; Shingle roof; Slab foundation; Built as part of a completed development
  • Exterior features: Covered, enclosed, screened rear porch; Sliding doors; Rain gutters; Shade shutters; Sidewalk; Landscaped yard with mature trees; Florida-friendly/native landscaping; Pond frontage and pond view (20 feet); Community pool (in-ground)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Stone and solid surface counters; Solid wood cabinets; Exhaust fan
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heat; Central air
  • Interior features: Ceiling fans; High ceilings; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Solid surface counters; Solid wood cabinets; Stone counters; Thermostat; Walk-in closet(s); Window treatments; Skylight(s)
  • Laundry & utility: Inside laundry room with washer and dryer hookups; Gas dryer hookup; Tankless water heater; Gas 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/2.0-bath single-family listed at $316k.

Deal economics

  • At list price, monthly cash flow is $-101 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $298k (5.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $286k (9.3% below list).
  • Recommended offer: $286k (9.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.9% in Wildwood — 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 (#471 in FL) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, crime A-; Watch: amenities F, commute F, employment D-.
  • Sumter (rural): math 61% / reading 61% proficiency, ranked #11 of 73 in FL (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wildwood Elementary School (math 49% / reading 52%, grade D+, #1,055 of 2,144 statewide, top 50%, 940 students, 76% FRL); South Sumter Middle School (math 55% / reading 54%, grade B-, #183 of 571 statewide, top 34%, 897 students, 61% FRL) — zoned schools average 68% FRL vs 51% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.9%/yr); 551 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,961 units permitted in Sumter County in 2024 (248 in 5+ unit buildings).
  • At $2,865/mo this rent would consume 46% of the median local household income ($74k/yr) (locally 987% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Sumter County population projected at +45% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y 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 $235k; 34% 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $286,471 (9.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.91%
Cap rate
5.91%
Cash-on-cash
-1.37%
DSCR
0.94
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$319,302
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5690 Craft Ct 0.00mi 2/2.0 1,314 (0%) 0mo $310,000 $236 100
5705 Craft Ct 0.03mi 3/2.0 (+1) 1,426 (+8%) 0mo $280,000 $196 79
2443 Dooley St 0.19mi 2/2.0 1,146 (-13%) 2mo $320,000 $279 68
2306 Sheehan St 0.41mi 2/2.0 1,227 (-7%) 5mo $272,000 $222 65
5859 Tupelo Ter 0.42mi 3/2.0 (+1) 1,409 (+7%) 1mo $342,000 $243 62
2466 Soper St 0.42mi 2/2.0 1,148 (-13%) 1mo $273,000 $238 58
5829 Tupelo Ter 0.39mi 3/2.0 (+1) 1,409 (+7%) 11mo $355,000 $252 56
2434 Soper St 0.44mi 2/2.0 1,192 (-9%) 15mo $304,000 $255 52
2378 Hill St 0.71mi 2/2.0 1,159 (-12%) 6mo $299,000 $258 42
5694 Moon Flower Pl 0.74mi 2/2.0 1,148 (-13%) 3mo $295,000 $257 42
2142 Weber Ct 0.69mi 2/2.0 1,148 (-13%) 7mo $255,000 $222 41
2061 Biller Cir 0.61mi 3/2.0 (+1) 1,459 (+11%) 10mo $322,000 $221 40

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 · 3.92% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.38×
Total profit
$-54,798
Equity at exit
$47,102
10-year hold
IRR
-7.6%
Equity multiple
0.50×
Total profit
$-44,192
Equity at exit
$27,313

Cash invested: $88,452 (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 32162

Home prices YoY
-6.9%
Rents YoY
3.9%
Active inventory
551
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,865 medium interval (Pro) →
Mortgage (P&I)
$1,657
Tax from tax record
$377 /mo · $4,524/yr
Insurance
$132
HOA
$199
Vacancy / Maint / Mgmt
$602
Net cashflow
$-101

Break-even live

Break-even rent $2,993
Max offer price $298,041
Occupancy floor 99%

Sensitivity live

Price -10% $78 -5% $-12 +0% $-101 +5% $-191 +10% $-280
Rent -10% $-327 -5% $-214 +0% $-101 +5% $12 +10% $125
Rate -1.0pp $58 -0.5pp $-21 base $-101 +0.5pp $-183 +1.0pp $-266

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
$78,975
Closing costs
$9,477
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2408 Woods Way The Villages, FL 3.0 2.0 1419 $2,900 $2.04 23d 1 0.31mi
5828 Tupelo Ter Unit Posted to Internet Wildwood, FL 2.0 2.0 1147 $4,500 $3.92 23d 1 0.37mi

HOA detail

Monthly dues
$199 · $2,388/yr
Likely covers
water

Listing history 5 events

  1. 2026-05-22
    listed $315,900 Active
  2. 2020-06-12
    soldstatus $235,000
  3. 2020-06-04
    soldstatus $235,000 Sold 656-char remark
    Show marketing remark (656 chars)

    Settled in the new construction area near the Village of Fenney, this Patio Villa has a fantastic view of water to enjoy your mornings or evenings watching nature to the rear of the home. Its open floorplan is light and bright with volume ceilings and white cabinetry in the kitchen with stainless steel appliances and quartz countertops. Throughout the main areas of the home is hard surface vinyl plank flooring and carpet in the bedrooms. The home has been very well cared for and is like new with some of the builder warranty is still in place. VA financing is an option if needed. So what are you waiting for. .. schedule your private showing today!!!

  4. 2020-05-11
    status Pending 656-char remark
    Show marketing remark (656 chars)

    Settled in the new construction area near the Village of Fenney, this Patio Villa has a fantastic view of water to enjoy your mornings or evenings watching nature to the rear of the home. Its open floorplan is light and bright with volume ceilings and white cabinetry in the kitchen with stainless steel appliances and quartz countertops. Throughout the main areas of the home is hard surface vinyl plank flooring and carpet in the bedrooms. The home has been very well cared for and is like new with some of the builder warranty is still in place. VA financing is an option if needed. So what are you waiting for. .. schedule your private showing today!!!

  5. 2020-03-01
    listed $241,900 Active 656-char remark
    Show marketing remark (656 chars)

    Settled in the new construction area near the Village of Fenney, this Patio Villa has a fantastic view of water to enjoy your mornings or evenings watching nature to the rear of the home. Its open floorplan is light and bright with volume ceilings and white cabinetry in the kitchen with stainless steel appliances and quartz countertops. Throughout the main areas of the home is hard surface vinyl plank flooring and carpet in the bedrooms. The home has been very well cared for and is like new with some of the builder warranty is still in place. VA financing is an option if needed. So what are you waiting for. .. schedule your private showing today!!!

ⓘ 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
$4,524 · $377/mo
Projected year-2 tax
$4,524 · $377/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 3/10 Moderate
  • 🌡 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 2/10 Low 1 unhealthy d/yr today · 2 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
$34,377
− Mortgage interest
−$17,695
− Property taxes
−$4,524
− Insurance
−$1,580
− Repairs & maintenance
−$2,750
− Management
−$2,750
− HOA
−$2,388
− Depreciation
−$9,190
Taxable loss
−$6,500
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,560
After-tax cash flow
$347/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
Sumter
NCES district ID
1201800
Math proficiency
61% ▼ -4.00%
Reading proficiency
61% ▼ -2.00%
Median HH income
$48,240
Composite
51.74/100
National rank
#1682
State rank
#11 of 73 in FL

Livability — Wildwood

Score
69/100
State rank
#471
US rank
#8500

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wildwood, FL
County
Sumter County · 110,591 people
City population
21,568
Metro
The Villages, FL
Population (ZIP)
55,424
Household income
$74,119
Rent vs Own
7.1% rent · 92.9% own
Severe rent burden
987.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
161,172 people
By 2030
180,083 · +11.7%
By 2040
209,892 · +30.2%
By 2050
234,186 · +45.3%
By 2075
284,602 · +76.6%
By 2100
317,039 · +96.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2% Asian 1% Black 1%
Common ancestry
Romanian 7% Slovak 4% Lithuanian 4%
Foreign-born
5% · Canada
Languages at home
96% English-only · Spanish 1% Tagalog/Filipino 1%

Political lean MEDSL · Sumter

2024 margin
Solid R (+37.6) · D 30.9% · R 68.6%
2008→2024 swing
-10.6pp toward R · 2008: -27.0pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+36.1 2016: R+39.2 2012: R+34.9 2008: R+27.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.16%
Current HPI
218.1956
Rent YoY
▲ 3.92%
Metro
The Villages, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+30.6% since first listed
5 events — show timeline
  • 2026-05-22 Listed $315,900 Stellar MLS as Distributed by MLS Grid
  • 2020-06-12 Sold (Public Records) $235,000 Public Records
  • 2020-06-04 Sold (MLS) $235,000 Stellar MLS as Distributed by MLS Grid
  • 2020-05-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-03-01 Listed $241,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+16.5%/yr

Latest (2025): $4,524 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…