Miramar Plan · Leesburg, FL 34788

$341,990

4 bd · 2.0 ba · 2,151 sqft · SingleFamily · 186 Days on market

Good condition Garage

---

Why this score? — see what drove the F 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).

• ARV discount +7.5/15.0
• Cash flow +7.0/30.0
• Condition / age +4.0/5.0
• Schools +3.1/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• 1% rule +1.9/10.0
• DSCR +1.2/10.0
• Appreciation +0.0/10.0

Listing remarks

Welcome home to the MiramarElegant Style Meets Smart Design This beautifully designed Floridian-style home offers timeless charm with optional shuttered accents and a stone front exterior that adds subtle elegance and curb appeal. Step inside to discover a thoughtfully laid out open floor plan that combines spaciousness with privacy. The great room and kitchen serve as the heart of the home-an ideal space for entertaining, gathering, or simply relaxing in style. Toward the front of the home, three generously sized secondary bedrooms offer flexible living options for guests, children, or a home office-each with plenty of space and natural light.

Key facts

• Master suite
• Open floor plan
• Dual vanity

Tags

• OPEN FLOOR PLAN
• GREAT ROOM
• MASTER SUITE
• SPA INSPIRED BATHROOM
• DUAL VANITY
• SEPARATE SOAKING TUB

🏗️ New construction. The $341,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $407,566.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $342k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-592 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $322k (5.9% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $282k (17.7% below list).
• Recommended offer: $282k (17.7% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 62/100 on livability (#751 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, commute F.
• Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Treadway Elementary School (math 53% / reading 48%, grade D+, #1,055 of 2,144 statewide, top 50%, 879 students, 66% FRL); Oak Park Middle School (math 32% / reading 36%, grade F, #426 of 571 statewide, top 75%, 575 students, 70% FRL); Leesburg High School (math 24% / reading 32%, grade F, #464 of 667 statewide, top 70%, 1,641 students, 58% FRL) — zoned schools average 65% FRL vs 49% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 38% at this address vs 50% district-wide (-12 pts) — the specific schools serving this property underperform the Lake average; the district grade overstates school quality for this exact location.
• Market conditions: 483 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
• At $2,816/mo this rent would consume 62% of the median local household income ($54k/yr) — 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
• Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 186 days — a 12% lower offer ($301k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $281,626 (17.7% 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 186 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
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. 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?
6. 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?
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: 0.69% ✗
• Cap rate: 4.55%
• Cash-on-cash: -6.22%
• DSCR: 0.72
• GRM: 12.1

CMA / ARV

• ARV (median comp): $407,566
• List price: $341,990
• Delta: -16.09%
• Verdict: UNDERPRICED
• Comps: 6 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
9775 Carson Way	1.29mi	4/2.5	2,107 (-2%)	0mo	$330,000	$157	59
9767 Carson Way	1.27mi	4/2.5	2,107 (-2%)	10mo	$320,177	$152	52
9694 Palmilla Way	1.32mi	3/2.0 (-1)	2,168 (+1%)	10mo	$361,141	$167	51
9704 Wedgewood Ln	1.05mi	3/2.5 (-1)	2,222 (+3%)	3mo	$302,000	$136	50
33719 Overton Dr	1.46mi	4/3.0	2,340 (+9%)	6mo	$420,000	$179	41
9129 County Road 44	0.72mi	4/2.0	1,620 (-25%)	0mo	$290,000	$179	41
9807 Wedgewood Ln	1.15mi	4/2.0	2,610 (+21%)	0mo	$530,000	$203	40
33312 Green Rd	1.46mi	3/2.0 (-1)	1,760 (-18%)	0mo	$288,000	$164	35
9910 Canterbury Dr	1.41mi	3/2.0 (-1)	1,860 (-14%)	3mo	$404,000	$217	35
34231 Shadewood Cir	1.42mi	4/2.0	2,420 (+12%)	13mo	$429,000	$177	34
9810 Jackson Rd	1.16mi	3/2.0 (-1)	1,963 (-9%)	16mo	$345,000	$176	32
9737 Fairway Cir	1.50mi	3/3.0 (-1)	2,030 (-6%)	19mo	$333,000	$164	31

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -27.0%
• Equity multiple: 0.09×
• Total profit: $-103,690
• Equity at exit: $60,769

10-year hold

• IRR: -24.7%
• Equity multiple: -0.21×
• Total profit: $-138,649
• Equity at exit: $35,239

Cash invested: $114,118 (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 →

Active competition Active MLS

• For sale now: 22 active · 8 under contract
• Median asking: $344,490 ($168/sqft)
• Median days on market: 65 d
• This list price: 45% of active listings are priced below it
• ARV vs active asking: +13.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34788

• Home prices YoY: -18.2%
• Active inventory: 483
• Price-to-rent: 10.1×

Monthly cashflow live

• Estimated rent: $2,816 high
• Mortgage (P&I): −$2,137
• Tax est. 1.5%: −$509 /mo · $6,113/yr
• Insurance: −$170
• HOA: −$0
• Vacancy / Maint / Mgmt: −$591
• Net cashflow: $-592

Break-even live

Break-even rent $3,565

Max offer price $321,939

Occupancy floor —

Sensitivity live

Price	-10% $-310	-5% $-451	+0% $-592	+5% $-733	+10% $-873
Rent	-10% $-814	-5% $-703	+0% $-592	+5% $-481	+10% $-369
Rate	-1.0pp $-387	-0.5pp $-488	base $-592	+0.5pp $-697	+1.0pp $-805

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: $101,891
• Closing costs: $12,227
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
33732 Spring Dr Leesburg, FL	4.0	3.0	2170	$3,000	$1.38	73d	1	0.37mi
33932 Sky Blossom Cir Leesburg, FL	4.0	3.0	2106	$2,400	$1.14	73d	1	1.13mi
34000 Sky Blossom Cir Leesburg, FL	3.0	2.0	1540	$2,100	$1.36	73d	1	1.22mi
9502 Revere Ave Leesburg, FL	4.0	3.5	2109	$2,600	$1.23	27d	1	1.28mi
33670 Sky Blossom Cir Leesburg, FL	3.0	2.0	1540	$1,950	$1.27	73d	1	1.35mi
34333 Shadewood Cir Leesburg, FL	3.0	2.0	1977	$2,501	$1.27	36d	1	1.49mi

Property features AI

Finance

• Financial info: List price $341,990

Exterior

• Parking: 2 garage spaces (2 total parking spaces)
• Home design: Plan name: MiramarNew construction plan
• Exterior features: Address: 8711 County Road 44, Leesburg FL 34788

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Living area of 2151

Listing history 50 events

1. 2026-08-08
   days on market $341,990 Active 186 DOM
2. 2026-08-06
   days on market $341,990 Active 184 DOM
3. 2026-08-05
   days on market $341,990 Active 183 DOM
4. 2026-08-04
   days on market $341,990 Active 182 DOM
5. 2026-08-03
   days on market $341,990 Active 181 DOM
6. 2026-07-31
   days on market $341,990 Active 178 DOM
7. 2026-07-30
   days on market $341,990 Active 177 DOM
8. 2026-07-30
   days on market $341,990 Active 176 DOM
9. 2026-07-28
   days on market $341,990 Active 175 DOM
10. 2026-07-26
    days on market $341,990 Active 173 DOM
11. 2026-07-24
    days on market $341,990 Active 171 DOM
12. 2026-07-23
    days on market $341,990 Active 170 DOM
13. 2026-07-22
    days on market $341,990 Active 169 DOM
14. 2026-07-21
    days on market $341,990 Active 168 DOM
15. 2026-07-20
    days on market $341,990 Active 167 DOM
16. 2026-07-18
    days on market $341,990 Active 165 DOM
17. 2026-07-18
    days on market $341,990 Active 164 DOM
18. 2026-07-16
    days on market $341,990 Active 163 DOM
19. 2026-07-15
    days on market $341,990 Active 162 DOM
20. 2026-07-14
    days on market $341,990 Active 161 DOM
21. 2026-07-13
    days on market $341,990 Active 160 DOM
22. 2026-07-13
    days on market $341,990 Active 159 DOM
23. 2026-07-11
    days on market $341,990 Active 158 DOM
24. 2026-07-10
    days on market $341,990 Active 157 DOM
25. 2026-07-09
    days on market $341,990 Active 156 DOM
26. 2026-07-07
    days on market $341,990 Active 154 DOM
27. 2026-07-06
    days on market $341,990 Active 153 DOM
28. 2026-07-05
    days on market $341,990 Active 152 DOM
29. 2026-07-03
    days on market $341,990 Active 150 DOM
30. 2026-07-02
    days on market $341,990 Active 149 DOM
31. 2026-07-01
    days on market $341,990 Active 148 DOM
32. 2026-06-30
    days on market $341,990 Active 147 DOM
33. 2026-06-29
    days on market $341,990 Active 146 DOM
34. 2026-06-28
    days on market $341,990 Active 145 DOM
35. 2026-06-27
    days on market $341,990 Active 144 DOM
36. 2026-06-26
    days on market $341,990 Active 143 DOM
37. 2026-06-24
    days on market $341,990 Active 141 DOM
38. 2026-06-22
    days on market $341,990 Active 139 DOM
39. 2026-06-21
    days on market $341,990 Active 138 DOM
40. 2026-06-18
    days on market $341,990 Active 135 DOM
41. 2026-06-17
    days on market $341,990 Active 134 DOM
42. 2026-06-16
    days on market $341,990 Active 133 DOM
43. 2026-06-15
    days on market $341,990 Active 132 DOM
44. 2026-06-13
    days on market $341,990 Active 130 DOM
45. 2026-06-09
    days on market $341,990 Active 126 DOM
46. 2026-06-08
    days on market $341,990 Active 125 DOM
47. 2026-06-07
    days on market $341,990 Active 124 DOM
48. 2026-06-04
    days on market $341,990 Active 121 DOM
49. 2026-06-03
    days on market $341,990 Active 120 DOM
50. 2026-06-02
    days on market $341,990 Active 119 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 22 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

Taxation est. · year 1

• Rental income: $33,795
• − Mortgage interest: −$22,830
• − Property taxes: −$6,113
• − Insurance: −$2,038
• − Repairs & maintenance: −$2,704
• − Management: −$2,704
• − Depreciation: −$11,856
• Taxable loss: −$14,450
• Est. tax savings @ 24.0%: +$3,468
• After-tax cash flow: $-3,633/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab Est. rehab $10,755–$32,265 screening

This Miramar home is in good condition with a good exterior and interior. It has a good roof and flooring, and the paint is in good condition. The home has a good curb appeal and is move-in ready. The home has a good layout and is well-maintained. The home has a good roof and flooring, and the paint is in good condition. The home has a good layout and is well-maintained.

Value-add opportunities

• Both Paint the exterior walls — Fresh paint can enhance curb appeal and property value. ↑
• Both Replace the front door — A new front door can improve the home's curb appeal and security. ↑
• Both Install new flooring in the bathrooms — New flooring can make the bathrooms more appealing and increase the home's value. ↑
• Both Upgrade the kitchen appliances — Modern appliances can make the kitchen more functional and attractive to potential buyers/renters. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 31/100

Zoned Schools

Elementary Rimes Early Learning & Literacy Center Middle Oak Park Middle School F FL #426/571 Nat'l #7,813/14,009 High Leesburg High School F FL #464/667 Nat'l #11,740/17,239

Schools (NCES district)

• District: Lake
• NCES district ID: 1201050
• Math proficiency: 49% ▼ -7.00%
• Reading proficiency: 50% ▼ -4.00%
• Median HH income: $46,632
• Composite: 42.05/100
• National rank: #3327
• State rank: #37 of 73 in FL

C Composite livability gradescore 62/100

Livability — Leesburg

• Score: 62/100
• State rank: #751
• US rank: #16429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Lake County · 386,640 people
• City population: 70,232
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 22,137
• Household income: $54,147
• Rent vs Own: 16.2% rent · 83.8% own
• Severe rent burden: 13% of renters

---

Population outlook (Lake County) Hauer SSP2

• Today (2025): 386,640 people
• By 2030: 417,107 · +7.9%
• By 2040: 476,676 · +23.3%
• By 2050: 531,296 · +37.4%
• By 2075: 648,303 · +67.7%
• By 2100: 698,530 · +80.7%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (79%)
• Race & ethnicity: White 79% Hispanic / Latino 12% Two or more races 7% Black 5% Asian 1%
• Hispanic origin (detail): Mexican 3% Puerto Rican 6%
• Common ancestry: Romanian 4% Lithuanian 3% Slovak 2%
• Foreign-born: 5% · Canada, South Korea
• Languages at home: 88% English-only · Spanish 9% German/W. Germanic 1% Tagalog/Filipino 1%

---

Political lean MEDSL · Lake

• 2024 margin: Strong R (+24.7) · D 37.3% · R 62.0%
• 2008→2024 swing: -11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
• All cycles: 2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -61.07%
• Current HPI: 273.6616
• Rent YoY: —
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Property features AI

Finance

• Financial info: List price $341,990

Exterior

• Parking: 2 garage spaces (2 total parking spaces)
• Home design: Plan name: MiramarNew construction plan
• Exterior features: Address: 8711 County Road 44, Leesburg FL 34788

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Living area of 2151