CashFlowRE
Sign in Sign up
16816 Lakemont Ave
F Composite 33.72
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).

  • Cash flow +10.9/30.0
  • Schools +4.2/10.0
  • Livability +3.3/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Appreciation +2.3/10.0

$779,000

16816 Lakemont Ave · Montverde, FL 34756
4 bd · 3.0 ba · 2,826 sqft · SingleFamily public records · 50 Days on market
Built 2020 0.33 ac lot Est $698k · 12% over ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Welcome to this beautifully maintained 4-bedroom, 3-bath home with a 3 car garage built by Pillar Homes, perfectly situated in the heart of Montverde. Set on a spacious . 33-acre lot with no HOA, this property offers the freedom and space that’s hard to find. The home has been meticulously cared for, making it truly move-in ready. Step inside to an open, airy floor plan designed for both everyday living and entertaining. The kitchen is truly the heart of the home, featuring a large center island, a separate bar counter with seating for stools, built-in oven and microwave, and plenty of space for gathering with family and friends. The layout flow

Key facts

  • 0.33 acre lot
  • 3 garage spots
  • Pool

Property features AI

Finance

  • Other: Private heated gunite pool with salt water system, auto cleaner, tile finish and screen enclosure; Lot approximately 0.33 acres (approx. 98 x 163); Public maintained paved road
  • Financial info: Homestead exemption applied
  • HOA & community: No association reported

Exterior

  • Parking: Attached 3-car garage; Garage door opener; Golf cart garage; Garage dimensions approximately 30 x 22
  • Security: Generator (on property)
  • Utilities: Public water; Septic tank; Electricity connected; High-speed internet available
  • Home design: Single family residence; One story; Home faces west; Residential property
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built with irrigation equipment
  • Exterior features: Front porch; Rear porch; Screened porch; Rain gutters; Sliding doors; Paved lot; Landscaped with trees

Interior

  • Kitchen: Built-in oven; Cooktop; Dishwasher; Disposal; Microwave; Range hood; Refrigerator; Stone counters; Eat-in kitchen
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Crown molding; Eat-in kitchen; Open floorplan; Stone counters; Thermostat; Tray ceilings; Walk-in closets
  • Laundry & utility: Laundry room with washer and dryer hookups; Electric dryer hookup; Inside laundry

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/3.0-bath single-family listed at $779k.

Deal economics

  • At list price, monthly cash flow is $-342 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $719k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $590k (24.2% below list).
  • Recommended offer: $590k (24.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 2.2% in Montverde — 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 66/100 on livability (#598 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living 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: Grassy Lake Elementary School (math 58% / reading 63%, grade B-, #664 of 2,144 statewide, top 32%, 1,209 students, 29% FRL); Lake Minneola High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,176 students, 28% FRL) — zoned schools average 29% FRL vs 49% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 199 active listings in the ZIP; 3 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; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • At $5,904/mo this rent would consume 65% of the median local household income ($108k/yr) (locally 24% 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 $5k of loan paydown is wiped out by about $23k 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 50 days — a 3% lower offer ($756k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $590,447 (24.2% 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 50 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.76%
Cap rate
5.77%
Cash-on-cash
-1.88%
DSCR
0.92
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$698,022
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16846 Florence View Dr 0.56mi 4/3.0 2,972 (+5%) 0mo $575,000 $193 65
16703 Magnolia Ter 0.43mi 5/3.0 (+1) 2,960 (+5%) 8mo $810,000 $274 60
16418 Magnolia Bluff Dr 0.31mi 4/4.0 3,219 (+14%) 21mo $787,500 $245 41
16908 Florence View Dr 0.53mi 4/4.0 3,245 (+15%) 16mo $800,000 $247 34

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
-19.4%
Equity multiple
0.32×
Total profit
$-148,139
Equity at exit
$116,151
10-year hold
IRR
-12.2%
Equity multiple
0.28×
Total profit
$-157,602
Equity at exit
$67,354

Cash invested: $218,120 (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 34756

Home prices YoY
-1.3%
Active inventory
199
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$5,904 medium interval (Pro) →
Mortgage (P&I)
$4,085
Tax from tax record
$597 /mo · $7,158/yr
Insurance
$325
HOA
$0
Vacancy / Maint / Mgmt
$1,240
Net cashflow
$-342

Break-even live

Break-even rent $6,337
Max offer price $718,633
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
$194,750
Closing costs
$23,370
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16008 Volterra Pt Bella Collina, FL 4.0 4.0 2979 $7,500 $2.52 23d 1 1.30mi
16029 Volterra Pt Bella Collina, FL 5.0 3.5 3076 $5,600 $1.82 23d 1 1.35mi
16120 Volterra Pt Bella Collina, FL 5.0 4.0 3076 $5,850 $1.90 16d 1 1.39mi

Listing history 3 events

  1. 2026-05-15
    status Pending
  2. 2026-05-08
    price $779,000
  3. 2026-03-26
    listed $799,990 Active

ⓘ 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
$7,158 · $597/mo
Projected year-2 tax
$7,158 · $597/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$70,854
− Mortgage interest
−$43,636
− Property taxes
−$7,158
− Insurance
−$3,895
− Repairs & maintenance
−$5,668
− Management
−$5,668
− Depreciation
−$22,662
Taxable loss
−$17,834
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,280
After-tax cash flow
$179/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
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

Livability — Montverde

Score
66/100
State rank
#598
US rank
#11453

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montverde, FL
County
Lake County · 364,602 people
City population
4,876
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
4,876
Household income
$108,500
Rent vs Own
17.0% rent · 83.0% own
Severe rent burden
24.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 6% Black 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 6%
Common ancestry
Romanian 4% Italian 2% Lithuanian 1%
Foreign-born
6% · Canada, Mexico, Jamaica
Languages at home
84% English-only · Spanish 14% Arabic 2% Other Indo-European 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
▼ -5.42%
Current HPI
410.9213
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

Price history

-2.6% since first listed
3 events — show timeline
  • 2026-05-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $779,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-26 Listed $799,990 Stellar MLS as Distributed by MLS Grid

Property tax history

+55.4%/yr

Latest (2025): $7,158 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…