CashFlowRE
Sign in Sign up
2400 N Halifax Ave
D+ Composite 45.52
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$5,000

2400 N Halifax Ave · Daytona Beach, FL 32118
4 bd · 3.5 ba · 2,203 sqft · SingleFamily public records · 6 Days on market
Built 1950

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Foreclosure Auction Ends June 12, 2026, at 11:00 AM EST. Explore this charming 3-bedroom, 1-bath residence set in a peaceful and well-located Daytona Beach community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa.

Key facts

  • 2 garage spots
  • Listed 5 days

Property features AI

Exterior

  • Parking: Attached or detached 2-car garage
  • Home design: Residential property; Single-story
  • Exterior features: Lot approximately 0.18 acres; Zoned SFR-5

Interior

  • Bathrooms: Three full bathrooms; One half bathroom
  • Interior features: One-level living

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 4-bed/3.5-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $5k).

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 soft (-0.2%/yr); 920 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • At $3,078/mo this rent would consume 60% of the median local household income ($61k/yr) (locally 937% 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 $35 of loan paydown is wiped out by about $150 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 16 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $5,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
61.56%
Cap rate
581.62%
Cash-on-cash
2054.75%
DSCR
92.42
GRM
0.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
103.07×
Total profit
$142,895
Equity at exit
$746
10-year hold
IRR
Equity multiple
205.54×
Total profit
$286,356
Equity at exit
$432

Cash invested: $1,400 (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 32118

Rents YoY
-0.2%
Active inventory
920
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$3,078 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$646
Net cashflow
$2,397

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 17%

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
$1,250
Closing costs
$150
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
94 Ivanhoe Dr Ormond Beach, FL 3.0 2.0 2074 $4,500 $2.17 23d 1 0.53mi
2300 N Atlantic Ave #502 Daytona Beach, FL 3.0 2.0 2000 $4,000 $2.00 23d 1 0.58mi
217 Zelda Blvd Daytona Beach, FL 4.0 2.0 2196 $2,500 $1.14 14d 1 0.83mi
733 Buena Vista Ave Ormond Beach, FL 3.0 2.0 1485 $2,400 $1.62 23d 1 1.02mi
462 Magnolia St Ormond Beach, FL 3.0 2.0 1502 $2,100 $1.40 14d 1 1.29mi
497 Grandview Ave Ormond Beach, FL 3.0 2.0 1590 $2,800 $1.76 23d 1 1.31mi
1216 N Atlantic Ave Daytona Beach, FL 1.0–3.0 1.0–2.0 1112 $4,400 $3.96 18d 99 1.32mi

Listing history 6 events

  1. 2026-06-10
    days on market $5,000 Active 6 DOM
  2. 2026-06-09
    days on market $5,000 Active 5 DOM
  3. 2026-06-08
    days on market $5,000 Active 4 DOM
  4. 2026-06-07
    days on market $5,000 Active 3 DOM
  5. 2026-06-05
    remarks 293-char remark
  6. 2026-06-05
    listed $5,000 Active 1 DOM

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°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 · 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
$36,938
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$2,955
− Management
−$2,955
− Depreciation
−$145
Taxable income
$30,503
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,321
After-tax cash flow
$21,446/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)
18,383
Household income
$61,266
Rent vs Own
34.4% rent · 65.6% own
Severe rent burden
937.0

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
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 7% Hispanic / Latino 7% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
12% · Canada, Vietnam, Dominican Republic
Languages at home
85% English-only · Spanish 5% Other Indo-European 3% Russian/Polish/Slavic 2%

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
▼ -534.90%
Current HPI
262.3757
Rent YoY
▼ -0.21%
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

-83.3% since first listed
51 events — show timeline
  • 2026-06-04 Listed $5,000 NFMLS
  • 2025-01-30 Pending Daytona MLS
  • 2025-01-24 Relisted Daytona MLS
  • 2025-01-22 Pending Daytona MLS
  • 2024-09-19 Price Changed $369,000 Daytona MLS
  • 2024-08-20 Relisted Daytona MLS
  • 2024-07-01 Listing Removed Daytona MLS
  • 2024-07-01 Listing Removed Daytona MLS
  • 2024-06-28 Listed $380,000 Daytona MLS
  • 2024-06-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-05-24 Price Changed $419,000 SCMLS
  • 2024-05-24 Price Changed $419,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-30 Price Changed $423,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-30 Price Changed $423,000 SCMLS
  • 2024-04-22 Price Changed $425,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-22 Price Changed $425,000 SCMLS
  • 2024-04-10 Price Changed $427,000 SCMLS
  • 2024-04-09 Price Changed $427,000 Stellar MLS as Distributed by MLS Grid
  • 2023-12-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-12-14 Relisted SCMLS
  • 2023-11-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-11-06 Pending SCMLS
  • 2023-11-06 Listing Removed SCMLS
  • 2023-10-26 Listed $429,000 SCMLS
  • 2023-10-26 Listed $429,000 Stellar MLS as Distributed by MLS Grid
  • 2021-08-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2021-06-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-06-22 Price Changed $359,900 Stellar MLS as Distributed by MLS Grid
  • 2021-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-05-10 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-05-08 Listing Removed Daytona MLS
  • 2021-04-19 Listed $360,000 Stellar MLS as Distributed by MLS Grid
  • 2021-03-26 Price Changed $379,932 Daytona MLS
  • 2021-02-26 Relisted Daytona MLS
  • 2021-02-19 Contingent Daytona MLS
  • 2021-01-18 Price Changed $384,932 Daytona MLS
  • 2020-12-21 Price Changed $389,932 Daytona MLS
  • 2020-12-10 Price Changed $394,932 Daytona MLS
  • 2020-11-17 Listed $399,932 Daytona MLS
  • 2020-11-04 Listing Removed Daytona MLS
  • 2020-11-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2020-08-13 Price Changed $399,932 Stellar MLS as Distributed by MLS Grid
  • 2020-08-13 Price Changed $399,932 Daytona MLS
  • 2020-07-21 Listed $409,932 Stellar MLS as Distributed by MLS Grid
  • 2020-07-17 Listed $409,932 Daytona MLS
  • 2018-09-17 Sold (Public Records) $194,000 Public Records
  • 2018-09-17 Sold (Public Records) $142,000 Public Records
  • 2012-12-03 Sold (Public Records) $145,000 Public Records
  • 2012-11-30 Sold (MLS) $145,000 Daytona MLS
  • 2012-04-24 Listed $149,900 Daytona MLS
  • 1972-03-01 Sold (Public Records) $30,000 Public Records

Property tax history

+8.0%/yr

Latest (2025): $7,289 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…