CashFlowRE
Sign in Sign up
1598 3rd St
D Composite 41.32
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 +12.8/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • Schools +3.9/10.0
  • DSCR +3.8/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

1598 3rd St · Daytona Beach, FL 32117
3 bd · 1.5 ba · 1,414 sqft · SingleFamily public records · 80 Days on market
Built 1963 8,690 sqft lot

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

Listing remarks MLS

Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

Key facts

  • Updated home
  • Granite countertops
  • White cabinetry

Tags

UPDATED HOMEVINYL AND TILE FLOORINGSTAINLESS STEEL APPLIANCESWHITE CABINETRYGRANITE COUNTERTOPSDAYTONA BEACH COMMUNITY

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 3-bed/1.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-21 ($-257/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (10.7% below list).
  • Recommended offer: $192k (10.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 83/100 on livability (#46 in FL, #867 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, employment D-.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.0%/yr); 332 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($56k/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 $6k of value loss. Plan a longer hold.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 9y ago; this cycle's ask has dropped $15k (7%) 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,987 (10.7% 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. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
6.17%
Cash-on-cash
-0.43%
DSCR
0.98
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.01% rent growth · sell at horizon

5-year hold
IRR
-19.3%
Equity multiple
0.34×
Total profit
$-39,914
Equity at exit
$32,057
10-year hold
IRR
-16.9%
Equity multiple
0.15×
Total profit
$-51,129
Equity at exit
$18,589

Cash invested: $60,200 (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 32117

Home prices YoY
-8.2%
Rents YoY
1.0%
Active inventory
332
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,920 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$321 /mo · $3,853/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$-21

Break-even live

Break-even rent $1,947
Max offer price $211,210
Occupancy floor 96%

Sensitivity live

Price -10% $100 -5% $39 +0% $-21 +5% $-82 +10% $-143
Rent -10% $-173 -5% $-97 +0% $-21 +5% $54 +10% $130
Rate -1.0pp $87 -0.5pp $33 base $-21 +0.5pp $-77 +1.0pp $-134

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
$53,750
Closing costs
$6,450
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1012 Cadillac Dr Daytona Beach, FL 3.0 2.0 1353 $1,650 $1.22 24d 1 0.15mi
1017 Wicker Way Daytona Beach, FL 5.0 1.0–3.0 2136 $3,142 $1.47 11d 1 0.23mi
1013 Lewis Dr Daytona Beach, FL 3.0 1.5 1475 $1,850 $1.25 24d 1 0.38mi
922 Lewis Dr Daytona Beach, FL 3.0 1.0 1034 $1,750 $1.69 24d 1 0.42mi
875 Derbyshire Rd Daytona Beach, FL 3.0 1.0–2.0 835 $1,299 $1.56 11d 11 0.55mi
1262 Essex Rd Daytona Beach, FL 3.0 2.0 1500 $1,900 $1.27 24d 1 0.57mi
802 Lewis Dr Daytona Beach, FL 3.0 1.0 1223 $1,700 $1.39 24d 1 0.59mi
704 Tennessee St Unit 1 Daytona Beach, FL 2.0 1.0 1479 $1,250 $0.85 24d 1 0.80mi
736 White St Daytona Beach, FL 3.0 2.0 1092 $1,799 $1.65 24d 1 0.80mi
1216 Kennedy Rd Unit 10 Daytona Beach, FL 2.0 1.0 900 $975 $1.08 24d 1 0.87mi
1216 Kennedy Rd Unit 4 Daytona Beach, FL 2.0 1.0 900 $975 $1.08 15d 1 0.87mi
1224 10th St Daytona Beach, FL 3.0 1.0 1284 $1,550 $1.21 15d 1 0.90mi
101 Claysburg LN Holly Hill, FL 1.0–3.0 1.0–2.0 1163 $2,800 $2.41 15d 25 0.96mi
100 Windflower LN Daytona Beach, FL 1.0–3.0 1.0–2.0 1021 $2,516 $2.46 11d 63 0.96mi
1851 Lpga Blvd Daytona Beach, FL 1.0–3.0 1.0–3.0 966 $2,516 $2.60 11d 49 1.02mi
1600 Lpga Blvd Daytona Beach, FL 1.0–3.0 1.0–2.0 1045 $2,622 $2.51 11d 21 1.08mi
1381 N Clyde Morris Blvd Daytona Beach, FL 1.0–3.0 1.0–2.0 919 $1,964 $2.14 11d 10 1.09mi
519 Colfax Dr Daytona Beach, FL 3.0 1.5 1288 $1,700 $1.32 24d 1 1.17mi
1500 Alexis AVE Daytona Beach, FL 1.0–3.0 1.0–2.0 1003 $2,205 $2.20 11d 32 1.18mi
142 White Fawn Dr Daytona Beach, FL 2.0 2.5 1140 $1,495 $1.31 24d 1 1.20mi
165 White Fawn Dr Unit MB Daytona Beach, FL 2.0 2.5 1278 $895 $0.70 15d 1 1.21mi
165 White Fawn Dr Unit BR2 Daytona Beach, FL 2.0 2.5 1278 $850 $0.67 15d 1 1.21mi
155 White Fawn Dr Daytona Beach, FL 2.0 2.5 1278 $1,600 $1.25 24d 1 1.21mi
450 Jimmy Ann Dr Daytona Beach, FL 2.0 2.0 1170 $1,632 $1.39 19d 5 1.30mi
100 Alva Cir Daytona Beach, FL 1.0–3.0 1.0–2.0 1140 $2,245 $1.97 11d 12 1.33mi
520 Zinfandel Dr Unit 1 Daytona Beach, FL 3.0 2.5 1463 $2,500 $1.71 24d 1 1.38mi

Listing history 42 events

  1. 2026-01-23
    status Pending 703-char remark
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  2. 2026-01-23
    status Pending
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  3. 2026-01-14
    price $215,000 703-char remark
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  4. 2026-01-14
    price $215,000
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  5. 2025-12-07
    price $224,900
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  6. 2025-12-07
    price $224,900 703-char remark
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  7. 2025-11-10
    listed $230,000 Active 703-char remark
    Show marketing remark (703 chars)

    Experience modern living at its finest in this beautifully updated 3-bedroom, 1.5-bath home. Step inside to find new vinyl and tile flooring throughout, adding a fresh and stylish touch to every room. The thoughtfully designed kitchen features stainless steel appliances, white cabinetry, and sleek granite countertops—perfect for cooking and entertaining. The roof, HVAC, and hot water heater were all replaced in 2024, providing peace of mind for years to come. Conveniently located in the vibrant Daytona Beach community, you'll enjoy easy access to shopping, dining, and the area's famous beaches. Don't miss your chance to make this your new address—schedule your private showing today!

  8. 2025-11-04
    listed $230,000 Active
  9. 2024-09-19
    soldstatus $237,000
  10. 2024-09-13
    soldstatus $237,000 Closed 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  11. 2024-08-20
    status Pending 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  12. 2024-08-07
    price $234,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  13. 2024-07-29
    status Active 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  14. 2024-07-19
    status Pending 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  15. 2024-07-16
    price $239,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  16. 2024-07-03
    price $244,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  17. 2024-06-18
    price $249,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  18. 2024-06-06
    price $259,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  19. 2024-05-22
    price $264,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  20. 2024-05-07
    price $269,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  21. 2024-04-24
    price $274,900 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  22. 2024-04-09
    listed $279,900 Active 454-char remark
    Show marketing remark (454 chars)

    Welcome to 1598 3rd St, Daytona Beach! NEW AC AND NEW ROOF!! This freshly renovated property offers modern living at its finest, featuring new vinyl and tile flooring throughout. The newly designed kitchen boasts stainless steel appliances, white cabinets, and granite countertops, while the renovated bathrooms. Conveniently located in the vibrant Daytona Beach community. Don't miss your chance to make this your new address - schedule a showing today!

  23. 2024-01-08
    historical
  24. 2023-12-11
    price $179,900
  25. 2023-11-16
    price $164,900
  26. 2023-11-13
    listed $174,900 Active
  27. 2023-10-24
    soldstatus $145,000
  28. 2018-05-03
    soldstatus $125,000
  29. 2018-05-01
    soldstatus $125,000 Sold
  30. 2018-04-14
    status Pending
  31. 2018-03-27
    status Pending
  32. 2018-03-07
    price $125,000
  33. 2018-03-07
    listed $120,000 Active
  34. 2018-02-14
    soldstatus $69,000
  35. 2018-01-30
    soldstatus $64,000 Closed
  36. 2018-01-30
    soldstatus $64,000 Sold
  37. 2018-01-15
    status Pending
  38. 2018-01-15
    status Pending
  39. 2017-12-27
    listed $74,900 Active
  40. 2017-12-27
    listed $74,900 Active
  41. 1990-01-01
    soldstatus $42,200
  42. 1973-05-01
    soldstatus $21,500

ⓘ 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
$3,853 · $321/mo
Projected year-2 tax
$3,853 · $321/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$23,038
− Mortgage interest
−$12,043
− Property taxes
−$3,853
− Insurance
−$1,075
− Repairs & maintenance
−$1,843
− Management
−$1,843
− Depreciation
−$6,255
Taxable loss
−$3,874
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$930
After-tax cash flow
$672/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
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — Daytona Beach

Score
83/100
State rank
#46
US rank
#867

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Daytona Beach, FL
County
Volusia County · 556,871 people
City population
67,539
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
30,955
Household income
$56,419
Rent vs Own
52.3% rent · 47.7% own
Severe rent burden
1781.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 27% Hispanic / Latino 10% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
86% English-only · Spanish 8% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.62%
Current HPI
1084.54
Rent YoY
▲ 1.01%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+900.0% since first listed
42 events — show timeline
  • 2026-01-23 Pending realMLS
  • 2026-01-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $215,000 realMLS
  • 2026-01-14 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-07 Price Changed $224,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-07 Price Changed $224,900 realMLS
  • 2025-11-10 Listed $230,000 realMLS
  • 2025-11-04 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-19 Sold (Public Records) $237,000 Public Records
  • 2024-09-13 Sold (MLS) $237,000 Daytona MLS
  • 2024-08-20 Pending Daytona MLS
  • 2024-08-07 Price Changed $234,900 Daytona MLS
  • 2024-07-29 Relisted Daytona MLS
  • 2024-07-19 Pending Daytona MLS
  • 2024-07-16 Price Changed $239,900 Daytona MLS
  • 2024-07-03 Price Changed $244,900 Daytona MLS
  • 2024-06-18 Price Changed $249,900 Daytona MLS
  • 2024-06-06 Price Changed $259,900 Daytona MLS
  • 2024-05-22 Price Changed $264,900 Daytona MLS
  • 2024-05-07 Price Changed $269,900 Daytona MLS
  • 2024-04-24 Price Changed $274,900 Daytona MLS
  • 2024-04-09 Listed $279,900 Daytona MLS
  • 2024-01-08 Listing Removed Daytona MLS
  • 2023-12-11 Price Changed $179,900 Daytona MLS
  • 2023-11-16 Price Changed $164,900 Daytona MLS
  • 2023-11-13 Listed $174,900 Daytona MLS
  • 2023-10-24 Sold (Public Records) $145,000 Public Records
  • 2018-05-03 Sold (Public Records) $125,000 Public Records
  • 2018-05-01 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2018-04-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-03-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-03-07 Price Changed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2018-03-07 Listed $120,000 Stellar MLS as Distributed by MLS Grid
  • 2018-02-14 Sold (Public Records) $69,000 Public Records
  • 2018-01-30 Sold (MLS) $64,000 Stellar MLS as Distributed by MLS Grid
  • 2018-01-30 Sold (MLS) $64,000 Daytona MLS
  • 2018-01-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-01-15 Pending Daytona MLS
  • 2017-12-27 Listed $74,900 Stellar MLS as Distributed by MLS Grid
  • 2017-12-27 Listed $74,900 Daytona MLS
  • 1990-01-01 Sold (Public Records) $42,200 Public Records
  • 1973-05-01 Sold (Public Records) $21,500 Public Records

Property tax history

+14.9%/yr

Latest (2025): $3,853 · +50.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…