1217 Pampus Dr · Daytona Beach, FL 32124

$449,000

4 bd · 2.5 ba · 2,574 sqft · Land · 138 Days on market

Built 2025 6,250 sqft lot $85/mo HOA · 3% of rent ↓ 5% since listing

---

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 +9.7/30.0
• ARV discount +7.5/15.0
• Livability +4.2/5.0
• Appreciation +4.0/10.0
• Rent growth +3.9/5.0
• Schools +3.9/10.0
• DSCR +2.8/10.0
• Condition / age +2.5/5.0
• 1% rule +2.0/10.0

Listing remarks MLS

Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Key facts

• Easy access to i4
• 6,250 sq ft lot
• 2 garage spots

Tags

• ENERGY EFFICIENT HOME
• OPEN CONCEPT FLOORPLAN
• FIRST FLOOR FLEX ROOM
• SECOND FLOOR LAUNDRY ROOM
• LEGENDS PRESERVE COMMUNITY
• EASY ACCESS TO I4

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath land listed at $449k.

Deal economics

• At list price, monthly cash flow is $-292 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $397k (11.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $313k (30.2% below list).
• Recommended offer: $313k (30.2% 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 fast (+5.5%/yr); 333 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
• This rent runs 41% of the median local income ($93k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-2.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $9k 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 138 days — a 12% lower offer ($395k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts; this cycle's ask has dropped $24k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $313,187 (30.2% 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 138 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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: 0.70% ✗
• Cap rate: 5.51%
• Cash-on-cash: -2.79%
• DSCR: 0.88
• GRM: 11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.99% appreciation · 5.46% rent growth · sell at horizon

5-year hold

• IRR: -12.8%
• Equity multiple: 0.49×
• Total profit: $-64,337
• Equity at exit: $87,427

10-year hold

• IRR: -2.7%
• Equity multiple: 0.77×
• Total profit: $-29,186
• Equity at exit: $74,928

Cash invested: $125,720 (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.

Methodology + full state rankings →

ZIP-level market 32124

• Home prices YoY: -0.6%
• Rents YoY: 5.5%
• Active inventory: 333
• Price-to-rent: 11.9×

Monthly cashflow live

• Estimated rent: $3,132 high
• Mortgage (P&I): −$2,355
• Tax from tax record: −$140 /mo · $1,677/yr
• Insurance: −$187
• HOA: −$85
• Vacancy / Maint / Mgmt: −$658
• Net cashflow: $-292

Break-even live

Break-even rent $3,502

Max offer price $397,374

Occupancy floor —

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: $112,250
• Closing costs: $13,470
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1203 Cabot Cliffs Dr Daytona Beach, FL	5.0	2.5	2355	$2,750	$1.17	21d	1	0.75mi
1143 Cabot Cliffs Dr Daytona Beach, FL	5.0	2.5	2370	$3,050	$1.29	11d	1	0.86mi
284 Links Terrace Blvd Daytona Beach, FL	4.0	2.5	2200	$2,850	$1.30	23d	1	1.00mi
137 Lost Ball Dr Daytona Beach, FL	4.0	2.5	2168	$2,950	$1.36	11d	1	1.06mi
1153 Sand Trap Ct Daytona Beach, FL	4.0	2.0	1936	$2,395	$1.24	21d	1	1.10mi
1100 Sand Trap Ct Daytona Beach, FL	4.0	2.0	1935	$2,600	$1.34	23d	1	1.12mi
1142 Pacific Dunes Ct Daytona Beach, FL	4.0	3.0	2010	$2,599	$1.29	23d	1	1.13mi
1250 Champions Dr Daytona Beach, FL	3.0	2.0	2004	$2,650	$1.32	23d	1	1.22mi
1098 Pacific Dunes Ct Daytona Beach, FL	4.0	2.5	2576	$3,000	$1.16	23d	1	1.23mi
604 Champion Ridge Dr Daytona Beach, FL	3.0	2.0	1761	$2,299	$1.31	14d	1	1.31mi
1231 Belle Isle Ln Daytona Beach, FL	5.0	2.5	2112	$2,650	$1.25	23d	1	1.33mi
129 Formby Grande Ave Daytona Beach, FL	5.0	4.0	3317	$3,600	$1.09	23d	1	1.33mi

HOA detail

• Monthly dues: $85 · $1,020/yr

Listing history 13 events

1. 2026-05-05
   price $449,000 899-char remark

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

2. 2026-04-20
   status Active

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

3. 2026-04-20
   price $462,560

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

4. 2026-04-20
   status Active 899-char remark

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

5. 2026-04-20
   price $462,560 899-char remark

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

6. 2026-01-20
   status Pending

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

7. 2026-01-20
   status Pending 899-char remark

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

8. 2025-11-12
   price $459,990

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

9. 2025-11-12
   price $459,990 899-char remark

   Show marketing remark (899 chars)

   Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

10. 2025-11-04
    price $476,350

    Show marketing remark (899 chars)

    Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

11. 2025-11-04
    price $476,350 899-char remark

    Show marketing remark (899 chars)

    Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

12. 2025-10-13
    listed $473,350 Active
13. 2025-10-06
    listed $473,350 Active 899-char remark

    Show marketing remark (899 chars)

    Brand new, energy-efficient home available NOW! Are you ready to buy a home? The Prato floorplan in Daytona Beach, FL offers an open-concept floorplan with 4 bedrooms, 2.5 bathrooms and a 2-car garage. The first-floor flex room is perfect for a home office. Convenient second-floor laundry room. Now selling, Legends Preserve offers new single-family homes in Daytona Beach, FL. This beautifully serene community is just 12 miles from Daytona's stunning beaches. Located on International Golf Drive alongside the world-famous LPGA golf course, residents will have easy access to both I-4 and I-95, as well as Daytona International Airport. Nearby attractions include Daytona International Speedway, Tanger Outlets, and the Daytona Boardwalk. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

ⓘ 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: $1,677 · $140/mo
• Projected year-2 tax: $3,727 · $311/mo
• Expected delta: +$2,050/yr (+$171/mo · 122.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $37,582
• − Mortgage interest: −$25,151
• − Property taxes: −$1,677
• − Insurance: −$2,245
• − Repairs & maintenance: −$3,007
• − Management: −$3,007
• − HOA: −$1,020
• − Depreciation: −$13,062
• Taxable loss: −$11,585
• Est. tax savings @ 24.0%: +$2,780
• After-tax cash flow: $-726/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): 11,409
• Household income: $92,616
• Rent vs Own: 5.8% rent · 94.2% own
• Severe rent burden: 54.0

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 (71%)
• Race & ethnicity: White 71% Black 20% Hispanic / Latino 5% Asian 2% Two or more races 1%
• Common ancestry: Romanian 3% Italian 2% Portuguese 1%
• Foreign-born: 10% · Canada, Mexico, South Korea
• Languages at home: 91% English-only · Spanish 4% Other Asian/Pacific 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: ▼ -1.99%
• Current HPI: 311.7456
• Rent YoY: ▲ 5.46%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-5.1% since first listed

13 events — show timeline

• 2026-05-05 Price Changed $449,000 Stellar MLS as Distributed by MLS Grid
• 2026-04-20 Relisted — Daytona MLS
• 2026-04-20 Price Changed $462,560 Daytona MLS
• 2026-04-20 Relisted — Stellar MLS as Distributed by MLS Grid
• 2026-04-20 Price Changed $462,560 Stellar MLS as Distributed by MLS Grid
• 2026-01-20 Pending — Daytona MLS
• 2026-01-20 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-11-12 Price Changed $459,990 Daytona MLS
• 2025-11-12 Price Changed $459,990 Stellar MLS as Distributed by MLS Grid
• 2025-11-04 Price Changed $476,350 Daytona MLS
• 2025-11-04 Price Changed $476,350 Stellar MLS as Distributed by MLS Grid
• 2025-10-13 Listed $473,350 Daytona MLS
• 2025-10-06 Listed $473,350 Stellar MLS as Distributed by MLS Grid

Property tax history

+36.7%/yr

Latest (2025): $1,677 · +15.5% YoY. Source: county tax records.