CashFlowRE
Sign in Sign up
288 Sheppard St 🔨 Auction
F Composite 25.46
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
  • Schools +5.1/10.0
  • Livability +4.1/5.0
  • Cash flow +4.0/30.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • 1% rule +0.2/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$5,000

288 Sheppard St · Altamonte Springs, FL 32701
3 bd · 2.0 ba · 1,671 sqft · SingleFamily public records · 6 Days on market
Built 1973

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

Listing remarks

Foreclosure Auction Ends June 2, 2026 at 11:00 AM EST. Explore this charming 3-bedroom, 2-bath residence set in a peaceful and well-located Altamonte Springs 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 6 days

Property features AI

Exterior

  • Parking: Attached or detached 2-car garage
  • Home design: Residential property; One-story
  • Exterior features: Lot approximately 0.29 acre; Zoned R-1AA

Interior

  • Bathrooms: Two full bathrooms
  • Interior features: Single-story layout

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $402,711 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).

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.
  • Market conditions: Rents soft (-1.5%/yr); 200 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 1,979 units permitted in Seminole County in 2024 (1,191 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($62k/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 $3k of loan paydown is wiped out by about $12k 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 120.8% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/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. 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. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.52%
Cap rate
2.91%
Cash-on-cash
-12.08%
DSCR
0.46
GRM
16.1

CMA / ARV

ARV (on-the-fly)
$402,711
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
246 Ridgewood St 0.12mi 3/2.0 1,583 (-5%) 2mo $392,900 $248 84
1823 North St 0.34mi 3/2.0 1,650 (-1%) 5mo $387,903 $235 78
138 Meadowlark Dr 0.33mi 3/2.0 1,642 (-2%) 5mo $355,000 $216 77
344 Ridgewood St 0.23mi 3/2.0 1,557 (-7%) 4mo $480,000 $308 75
476 Homer Ave 0.49mi 3/2.0 1,672 (+0%) 3mo $410,000 $245 75
425 E Orange St 0.53mi 3/2.0 1,702 (+2%) 2mo $410,500 $241 70
328 Alpine St 0.22mi 4/2.0 (+1) 1,766 (+6%) 6mo $415,000 $235 70
309 Alpine St 0.14mi 3/2.0 1,449 (-13%) 4mo $385,000 $266 68
310 Tangerine St 0.45mi 3/2.0 1,545 (-8%) 5mo $375,000 $243 63
233 W Citrus St 0.62mi 3/2.5 1,736 (+4%) 5mo $339,500 $196 59
546 Alpine St 0.72mi 4/2.0 (+1) 1,761 (+5%) 2mo $425,000 $241 51
305 Robin Hill Dr 0.46mi 4/2.0 (+1) 1,919 (+15%) 4mo $335,000 $175 45

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
-41.8%
Equity multiple
-0.27×
Total profit
$-143,633
Equity at exit
$60,046
10-year hold
IRR
-91.8%
Equity multiple
-1.14×
Total profit
$-241,661
Equity at exit
$34,819

Cash invested: $112,759 (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
0.2×

Monthly cashflow live

Estimated rent
$2,086 high interval (Pro) →
Mortgage (P&I)
$2,112
Tax est. 1.5%
$503 /mo · $6,041/yr
Insurance
$168
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$-1,135

Break-even live

Break-even rent $3,523
Max offer price $238,462
Occupancy floor

Sensitivity live

Price -10% $-857 -5% $-996 +0% $-1,135 +5% $-1,274 +10% $-1,413
Rent -10% $-1,300 -5% $-1,217 +0% $-1,135 +5% $-1,053 +10% $-970
Rate -1.0pp $-932 -0.5pp $-1,033 base $-1,135 +0.5pp $-1,239 +1.0pp $-1,346

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
$100,678
Closing costs
$12,081
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
700 Altamira Cir Altamonte Springs, FL 1.0–2.0 1.0–2.0 825 $1,810 $2.19 2d 33 0.53mi
940 Douglas Ave Altamonte Springs, FL 1.0–2.0 1.0–2.0 1020 $1,600 $1.57 11d 2 0.53mi
600 Cranes Way #204 Altamonte Springs, FL 2.0 2.5 1482 $2,500 $1.69 24d 1 0.54mi
940 Douglas Ave #185 Altamonte Springs, FL 2.0 2.0 1199 $1,600 $1.33 5d 1 0.62mi
525 One Center Blvd Altamonte Springs, FL 1.0–3.0 1.0–2.0 1082 $2,568 $2.37 2d 17 0.63mi
441 Homer Ave Longwood, FL 4.0 2.0 1840 $2,566 $1.39 13d 1 0.69mi
505 One Center Blvd Altamonte Springs, FL 3.0 1.0–2.0 963 $3,242 $3.37 2d 39 0.71mi
486 Centerpointe Cir Altamonte Springs, FL 1.0–3.0 1.0–2.0 1037 $2,765 $2.67 3d 15 0.73mi
425 Centerpointe Cir Altamonte Springs, FL 2.0 1.0–2.0 779 $3,179 $4.08 3d 130 0.74mi
375 Palm Springs Dr Altamonte Springs, FL 3.0 1.0–2.0 828 $1,808 $2.18 2d 19 0.94mi
285 Uptown Blvd Altamonte Springs, FL 1.0–3.0 1.0–2.0 1166 $2,638 $2.26 2d 27 0.96mi
599 Calibre Crest Pkwy Altamonte Springs, FL 1.0–2.0 1.0–2.5 951 $2,353 $2.47 2d 23 1.07mi
163 Springwood Cir Unit A Longwood, FL 2.0 2.0 1180 $1,650 $1.40 24d 1 1.13mi
172 Springwood Cir Unit 172 Longwood, FL 2.0 2.0 1054 $1,550 $1.47 24d 1 1.14mi
517 Carambola Ave Altamonte Springs, FL 3.0 2.5 1159 $1,799 $1.55 5d 1 1.19mi
2 Escondido Cir #185 Altamonte Springs, FL 2.0 2.0 1339 $1,600 $1.19 5d 1 1.21mi
119 Tomoka Trl #119 Longwood, FL 3.0 2.0 1590 $2,800 $1.76 18d 1 1.24mi
453 Hemlock St Altamonte Springs, FL 3.0 2.5 1159 $1,850 $1.60 24d 1 1.25mi
256 Springside Rd Longwood, FL 3.0 2.5 1536 $2,300 $1.50 24d 1 1.26mi
738 Preble Ave Altamonte Springs, FL 3.0 2.0 1414 $2,190 $1.55 24d 1 1.26mi
524 Sun Valley Vlg #105 Altamonte Springs, FL 2.0 2.0 1139 $2,100 $1.84 18d 1 1.28mi
505 Sun Ridge Pl Altamonte Springs, FL 2.0 2.5 1124 $1,900 $1.69 24d 1 1.29mi
17 Escondido Cir #239 Altamonte Springs, FL 3.0 2.0 1473 $1,775 $1.21 24d 1 1.31mi
534 Sun Valley Vlg Altamonte Springs, FL 1.0–3.0 1.0–2.0 1117 $2,134 $1.91 3d 9 1.32mi
872 Fairview Ave Altamonte Springs, FL 3.0 2.0 2115 $2,579 $1.22 22d 1 1.32mi
1580 Banks St Longwood, FL 3.0 2.0 1675 $2,445 $1.46 24d 1 1.36mi
222 Crown Oaks Way Longwood, FL 2.0 2.0 1143 $1,750 $1.53 24d 1 1.36mi
484 Tamarack St Altamonte Springs, FL 2.0 2.5 1159 $1,550 $1.34 24d 1 1.37mi
550 Via del Oro Dr #106 Altamonte Springs, FL 3.0 2.0 1595 $2,190 $1.37 24d 1 1.38mi
564 Breckenridge Vlg #106 Altamonte Springs, FL 3.0 2.5 1332 $1,950 $1.46 11d 1 1.43mi
205 Fairway Dr Longwood, FL 2.0 1.0 1141 $1,795 $1.57 13d 1 1.44mi
116 Fairway Dr Longwood, FL 2.0 1.0 1200 $1,900 $1.58 24d 1 1.45mi
439 S Netherwood Cres Unit 439 Altamonte Springs, FL 2.0 2.0 1121 $2,000 $1.78 18d 1 1.46mi
108 Fairway Dr #108 Longwood, FL 2.0 2.0 1216 $1,900 $1.56 24d 1 1.47mi
270 Altamonte Bay Club Cir Altamonte Springs, FL 1.0–2.0 1.0–2.0 1002 $1,915 $1.91 2d 11 1.47mi

Listing history 4 events

  1. 2026-06-01
    days on market $5,000 Active 6 DOM
  2. 2026-05-31
    days on market $5,000 Active 5 DOM
  3. 2026-05-26
    listed $5,000 Active
  4. 1973-01-01
    soldstatus $36,000

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,032
− Mortgage interest
−$22,558
− Property taxes
−$6,041
− Insurance
−$2,014
− Repairs & maintenance
−$2,003
− Management
−$2,003
− Depreciation
−$11,715
Taxable loss
−$21,300
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,112
After-tax cash flow
$-8,509/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

-86.1% since first listed
2 events — show timeline
  • 2026-05-26 Listed $5,000 NFMLS
  • 1973-01-01 Sold (Public Records) $36,000 Public Records

Property tax history

+12.5%/yr

Latest (2025): $3,875 · +177.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…