CashFlowRE
Sign in Sign up
2311 S Ronald Reagan Blvd
B Composite 71.32
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$119,900

2311 S Ronald Reagan Blvd · Altamonte Springs, FL 32701
3 bd · 2.0 ba · 1,462 sqft · SingleFamily public records · 63 Days on market
Built 1943 6,534 sqft lot ↓ 49% since listing

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

Listing remarks MLS

Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

Key facts

  • Oversized lot
  • No hoa
  • 6,534 sq ft lot

Tags

OVERSIZED LOTNO HOAPUBLIC UTILITIES AVAILABLECONVENIENT ACCESS TO SR-434

Property features AI

Finance

  • Other: Property type: Residential, single family; Lot about 0.18 acres (0 to less than 1/4 acre)
  • Financial info: No lease restrictions; Property is unfurnished
  • HOA & community: No HOA/association

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Sewer connected
  • Home design: Single family residence; Residential property; One level; Front faces west; Zoned R-1
  • Construction: Block, brick and stucco construction; Metal roof; Slab foundation; Built area and lot details available
  • Exterior features: Private mailbox; Concrete and paved road access

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No interior features listed
  • Laundry & utility: No laundry features

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/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $727 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $113k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 3.4% in Altamonte Springs — 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 82/100 on livability (#62 in FL, #1,095 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime D+, amenities D-.
  • Seminole (suburban): math 57% / reading 61% proficiency, ranked #13 of 73 in FL (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Altamonte Elementary School (math 46% / reading 51%, grade D, #1,152 of 2,144 statewide, top 55%, 589 students, 78% FRL); Lyman High School (math 36% / reading 50%, grade F, #255 of 667 statewide, top 39%, 2,084 students, 53% FRL) — zoned schools average 66% FRL vs 38% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 46% at this address vs 59% district-wide (-13 pts) — the specific schools serving this property underperform the Seminole average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.5%/yr); 200 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,979 units permitted in Seminole County in 2024 (1,191 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Seminole County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $112,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — 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. 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?
  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
1.62%
Cap rate
13.57%
Cash-on-cash
26.00%
DSCR
2.16
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$359,652
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Leon St 0.46mi 3/2.0 1,451 (-1%) 4mo $385,000 $265 74
303 Hermits Trl 0.42mi 3/2.0 1,557 (+6%) 2mo $469,000 $301 68
614 Plum Ln 0.50mi 3/2.0 1,450 (-1%) 11mo $315,000 $217 66
633 Hermits Trl 0.44mi 3/3.0 1,425 (-2%) 11mo $322,000 $226 62
1002 Williams St 0.25mi 4/2.5 (+1) 1,657 (+13%) 2mo $415,000 $250 58
1171 Pine St 0.44mi 4/2.0 (+1) 1,605 (+10%) 2mo $410,000 $255 57
120 East St 0.41mi 3/2.0 1,631 (+12%) 6mo $230,000 $141 57
124 Salem St 0.53mi 3/2.0 1,618 (+11%) 5mo $287,000 $177 53
600 Plum Ln 0.41mi 4/1.5 (+1) 1,334 (-9%) 9mo $280,000 $210 52
730 Florida Blvd 0.58mi 3/2.0 1,664 (+14%) 5mo $392,500 $236 46
507 Peach Tree Ln 0.44mi 4/2.0 (+1) 1,300 (-11%) 13mo $320,000 $246 45
1218 Depugh St 0.57mi 3/2.0 1,287 (-12%) 14mo $331,500 $258 42

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
16.3%
Equity multiple
1.63×
Total profit
$21,221
Equity at exit
$17,877
10-year hold
IRR
22.6%
Equity multiple
2.67×
Total profit
$56,194
Equity at exit
$10,367

Cash invested: $33,572 (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 32701

Home prices YoY
-34.4%
Rents YoY
-1.5%
Active inventory
200
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,943 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$129 /mo · $1,545/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$727

Break-even live

Break-even rent $1,022
Max offer price $119,900
Occupancy floor 58%

Sensitivity live

Price -10% $795 -5% $761 +0% $727 +5% $693 +10% $660
Rent -10% $574 -5% $651 +0% $727 +5% $804 +10% $881
Rate -1.0pp $788 -0.5pp $758 base $727 +0.5pp $696 +1.0pp $665

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
$29,975
Closing costs
$3,597
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
1010 Merritt St Altamonte Springs, FL 1.0–2.0 1.0 862 $1,372 $1.59 24d 1 0.23mi
815 2nd St Unit A Altamonte Springs, FL 2.0 1.5 1008 $1,600 $1.59 13d 1 0.28mi
1227 Merritt St Altamonte Springs, FL 3.0 2.0 1280 $2,100 $1.64 24d 1 0.52mi
738 Preble Ave Altamonte Springs, FL 3.0 2.0 1414 $2,190 $1.55 24d 1 0.61mi
871 Darwin Dr Altamonte Springs, FL 3.0 2.0 1170 $2,200 $1.88 3d 1 0.85mi
828 Orienta Ave Altamonte Springs, FL 1.0–2.0 1.0–2.0 845 $1,474 $1.74 22d 30 0.86mi
308 N Cypress Way Casselberry, FL 3.0 2.0 1546 $2,300 $1.49 21d 1 0.96mi
200 Maitland Ave Altamonte Springs, FL 1.0–3.0 1.0–2.0 1115 $1,898 $1.70 24d 3 0.97mi
200 Maitland Ave Altamonte Springs, FL 2.0 2.0 1216 $1,825 $1.50 12d 1 0.97mi
375 Palm Springs Dr Altamonte Springs, FL 3.0 1.0–2.0 828 $1,808 $2.18 2d 19 1.06mi
1050 S Ronald Reagan Blvd Longwood, FL 3.0 1.0–2.0 1014 $3,217 $3.17 5d 44 1.14mi
505 One Center Blvd Altamonte Springs, FL 3.0 1.0–2.0 963 $3,242 $3.37 2d 39 1.21mi
602 Orange Dr #173 Altamonte Springs, FL 2.0 2.0 1029 $1,675 $1.63 24d 1 1.22mi
400 Morrill Ter Casselberry, FL 2.0 1.0 1000 $1,550 $1.55 5d 1 1.26mi
400 Sandpiper Ln Casselberry, FL 1.0–3.0 1.0–2.0 937 $2,080 $2.22 3d 11 1.26mi
112 Highland Dr Fern Park, FL 3.0 1.0 1192 $1,885 $1.58 24d 1 1.27mi
568 Orange Dr #48 Altamonte Springs, FL 2.0 2.0 1029 $1,545 $1.50 15d 1 1.27mi
525 One Center Blvd Altamonte Springs, FL 1.0–3.0 1.0–2.0 1082 $2,568 $2.37 2d 17 1.31mi
512 Orange Dr #30 Altamonte Springs, FL 2.0 2.0 1002 $1,645 $1.64 18d 1 1.33mi
600 Cranes Way #204 Altamonte Springs, FL 2.0 2.5 1482 $2,500 $1.69 24d 1 1.37mi
120 Valmora Dr Casselberry, FL 3.0 2.0 1740 $2,375 $1.36 24d 1 1.39mi
375 Summer Cypress Cv Longwood, FL 1.0–3.0 1.0–2.0 1012 $2,468 $2.44 2d 22 1.40mi
821 Pennsylvania Ave Altamonte Springs, FL 3.0 2.0 1637 $2,300 $1.41 18d 1 1.42mi
524 Orange Dr #21 Altamonte Springs, FL 2.0 2.0 1002 $1,695 $1.69 15d 1 1.44mi
534 Orange Dr #13 Altamonte Springs, FL 2.0 2.0 1252 $1,550 $1.24 24d 1 1.48mi
530 Orange Dr #11 Altamonte Springs, FL 2.0 2.0 1002 $1,795 $1.79 24d 1 1.49mi

Listing history 12 events

  1. 2026-05-22
    status Pending
  2. 2026-05-12
    price $119,900
  3. 2026-04-28
    status Active
  4. 2026-02-17
    status Pending
  5. 2026-01-09
    listed $134,900 Active
  6. 2024-05-10
    soldstatus $160,000 Closed 195-char remark
    Show marketing remark (195 chars)

    Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

  7. 2024-05-06
    soldstatus $160,000
  8. 2024-05-02
    status Pending 195-char remark
    Show marketing remark (195 chars)

    Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

  9. 2024-04-13
    status Active 195-char remark
    Show marketing remark (195 chars)

    Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

  10. 2024-03-13
    status Pending 195-char remark
    Show marketing remark (195 chars)

    Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

  11. 2024-03-03
    listed $235,000 Active 195-char remark
    Show marketing remark (195 chars)

    Excellent opportunity to renovate or tear down existing home, as the property is in a prime location near the Sun rail station in Altamonte Springs with a new development in the surrounding area.

  12. 2019-09-13
    soldstatus $100

ⓘ 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
$1,545 · $129/mo
Projected year-2 tax
$1,545 · $129/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 2/10 Low
  • 🌡 Heat 8/10 Severe 5 d/yr ≥108°F today · 14 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
$23,314
− Mortgage interest
−$6,716
− Property taxes
−$1,545
− Insurance
−$600
− Repairs & maintenance
−$1,865
− Management
−$1,865
− Depreciation
−$3,488
Taxable income
$7,235
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,736
After-tax cash flow
$6,992/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
Seminole
NCES district ID
1201710
Math proficiency
57% ▼ -7.00%
Reading proficiency
61% ▼ -1.00%
Median HH income
$58,478
Composite
51.05/100
National rank
#1769
State rank
#13 of 73 in FL

Livability — Altamonte Springs

Score
82/100
State rank
#62
US rank
#1095

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Seminole County · 436,154 people
City population
62,497
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
24,592
Household income
$62,198
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
1447.0

Population outlook (Seminole County) Hauer SSP2

Today (2025)
515,494 people
By 2030
545,713 · +5.9%
By 2040
598,068 · +16.0%
By 2050
640,663 · +24.3%
By 2075
724,461 · +40.5%
By 2100
755,530 · +46.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 46% Hispanic / Latino 28% Black 19% Two or more races 18% Asian 3%
Hispanic origin (detail)
Puerto Rican 16% Cuban 3% Dominican 1%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
15% · Canada, Jamaica
Languages at home
75% English-only · Spanish 19% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Seminole

2024 margin
Toss-up / Even · D 47.6% · R 51.1% · Other 1.3%
2008→2024 swing
-0.8pp no change · 2008: -2.8pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.8 2016: R+1.6 2012: R+6.5 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -169.27%
Current HPI
323.2703
Rent YoY
▼ -1.52%
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

-49.0% since first listed
12 events — show timeline
  • 2026-05-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-12 Price Changed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-09 Listed $134,900 Stellar MLS as Distributed by MLS Grid
  • 2024-05-10 Sold (MLS) $160,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-06 Sold (Public Records) $160,000 Public Records
  • 2024-05-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-04-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-03-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-03-03 Listed $235,000 Stellar MLS as Distributed by MLS Grid
  • 2019-09-13 Sold (Public Records) $100 Public Records

Property tax history

+24.1%/yr

Latest (2025): $1,545 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…