CashFlowRE
Sign in Sign up
3692 Okeechobee Cir 🔨 Auction
F Composite 28.42
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 +5.5/30.0
  • Schools +5.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$5,000

3692 Okeechobee Cir · Winter Springs, FL 32707
3 bd · 2.0 ba · 1,650 sqft · SingleFamily public records · 6 Days on market
Built 1986

🖨 Deal sheet 📄 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 Casselberry 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: 2-car garage
  • Home design: Residential property
  • Exterior features: Lot approximately 0.17 acres; Planned Development (PD) zoning; Directions: Red Bug Lake Rd to N on Dodd, L on St Lucie, R on Okeechobee to property

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: One-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 $419,100 (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 $-895 ($-11k/yr) — negative.
  • 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 75/100 on livability (#261 in FL, #4,187 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • 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 rising (+2.1%/yr); 186 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 44% of the median local income ($69k/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 $13k 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.
  • 10 sale attempts since 20y 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: property tax is 125.7% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.60%
Cap rate
3.73%
Cash-on-cash
-9.15%
DSCR
0.59
GRM
13.8

CMA / ARV

ARV (on-the-fly)
$419,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
887 Reedy Cv 0.13mi 3/2.5 1,591 (-4%) 8mo $385,000 $242 79
3799 Sutters Mill Cir 0.45mi 4/2.0 (+1) 1,683 (+2%) 4mo $394,000 $234 68
427 Hornbill Pl 0.27mi 4/2.5 (+1) 1,778 (+8%) 2mo $490,000 $276 65
3605 S Saint Lucie Dr 0.14mi 2/2.0 (-1) 1,431 (-13%) 10mo $326,400 $228 58
1057 Nodding Pines Way 0.60mi 3/2.0 1,775 (+8%) 4mo $450,000 $254 56
904 Wesson Dr 0.73mi 3/2.0 1,609 (-2%) 8mo $430,000 $267 55
640 Tuskawilla Point Ln 0.61mi 3/2.0 1,794 (+9%) 4mo $505,000 $281 54
3742 Sutters Mill Cir 0.64mi 3/2.0 1,528 (-7%) 6mo $465,000 $304 53
1073 Nodding Pines Way 0.67mi 2/2.0 (-1) 1,784 (+8%) 0mo $370,000 $207 50
212 Hound Run Pl 0.69mi 3/2.0 1,796 (+9%) 9mo $375,000 $209 46
841 Wesson Ct 0.60mi 4/2.0 (+1) 1,797 (+9%) 10mo $440,000 $245 44
1017 Chesterfield Cir 0.67mi 3/3.0 1,882 (+14%) 2mo $535,000 $284 40

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 · 2.09% rent growth · sell at horizon

5-year hold
IRR
-33.6%
Equity multiple
-0.08×
Total profit
$-127,149
Equity at exit
$62,489
10-year hold
IRR
-47.2%
Equity multiple
-0.65×
Total profit
$-193,192
Equity at exit
$36,236

Cash invested: $117,348 (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 32707

Rents YoY
2.1%
Active inventory
186
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,534 high interval (Pro) →
Mortgage (P&I)
$2,198
Tax est. 1.5%
$524 /mo · $6,286/yr
Insurance
$175
HOA
$0
Vacancy / Maint / Mgmt
$532
Net cashflow
$-895

Break-even live

Break-even rent $3,666
Max offer price $289,655
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
$104,775
Closing costs
$12,573
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3747 Okeechobee Cir Casselberry, FL 3.0 2.5 1591 $2,600 $1.63 24d 1 0.09mi
541 Moccasin Ct Casselberry, FL 2.0 2.0 1208 $2,095 $1.73 24d 1 0.36mi
780 Ortona Ct Winter Springs, FL 4.0 2.0 1966 $2,700 $1.37 5d 1 0.38mi
990 English Town Ln Winter Springs, FL 1.0–3.0 1.0–2.0 990 $2,559 $2.58 2d 15 0.45mi
1020 Chatham Pines Cir Winter Springs, FL 1.0–3.0 1.0–2.0 865 $2,121 $2.45 2d 12 0.58mi
1542 Sugarwood Cir Winter Park, FL 4.0 3.0 2130 $3,900 $1.83 24d 1 0.93mi
1239 La Mesa Ave Winter Springs, FL 3.0 2.0 1255 $2,079 $1.66 3d 1 1.28mi
1448 La Paloma Cir Winter Springs, FL 3.0 2.0 1407 $2,120 $1.51 20d 1 1.30mi
1445 Bird Rd Winter Springs, FL 3.0 2.0 1500 $2,500 $1.67 24d 1 1.38mi
1843 Shadyhill Ter Winter Park, FL 4.0 2.5 1891 $3,300 $1.75 24d 1 1.38mi
986 Rollingwood Loop Casselberry, FL 2.0 1.0–2.0 669 $1,880 $2.81 24d 15 1.42mi
2982 Embassy Ct Casselberry, FL 2.0 2.5 1238 $1,895 $1.53 18d 1 1.45mi
2982 Embassy Ct Casselberry, FL 2.0 2.5 1238 $1,895 $1.53 2d 1 1.45mi

Listing history 34 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. 2025-06-25
    status Pending
  5. 2025-06-20
    historical
  6. 2025-04-14
    status Active
  7. 2025-03-27
    status Pending
  8. 2025-02-18
    price $389,000
  9. 2025-01-01
    listed $399,000 Active
  10. 2024-12-11
    historical
  11. 2024-11-19
    price $394,000
  12. 2024-10-23
    price $395,000
  13. 2024-09-10
    price $399,000
  14. 2024-09-05
    price $410,000
  15. 2024-07-22
    price $415,000
  16. 2024-06-23
    price $495,000
  17. 2024-06-07
    listed $499,990 Active
  18. 2006-09-20
    soldstatus $258,000
  19. 2006-09-14
    soldstatus $258,000
  20. 2006-07-13
    listed $258,900
  21. 2006-07-13
    historical
  22. 2006-06-08
    listed $267,900
  23. 2006-06-08
    historical
  24. 2006-05-06
    listed $274,900
  25. 2006-05-06
    historical
  26. 2006-04-22
    listed $269,900
  27. 2006-04-22
    historical
  28. 2006-02-11
    listed $269,900
  29. 2006-02-11
    listed $279,900
  30. 2006-02-11
    historical
  31. 2002-06-04
    soldstatus $131,500
  32. 1997-09-02
    soldstatus $99,900
  33. 1996-03-07
    soldstatus $95,000
  34. 1991-11-01
    soldstatus $92,500

ⓘ 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 9/10 Extreme 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 · 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
$30,406
− Mortgage interest
−$23,476
− Property taxes
−$6,286
− Insurance
−$2,096
− Repairs & maintenance
−$2,432
− Management
−$2,432
− Depreciation
−$12,192
Taxable loss
−$18,509
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,442
After-tax cash flow
$-6,293/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 — Winter Springs

Score
75/100
State rank
#261
US rank
#4187

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Seminole County · 436,154 people
City population
48,965
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
39,493
Household income
$69,113
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
1482.0

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 0.61)
Race & ethnicity
White 56% Hispanic / Latino 27% Two or more races 14% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 12% Cuban 4% Dominican 2%
Common ancestry
Hispanic 3% Romanian 2% Lithuanian 2%
Foreign-born
15% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 18% French/Haitian/Cajun 2% Other Indo-European 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
▼ -251.90%
Current HPI
342.1006
Rent YoY
▲ 2.09%
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

-94.6% since first listed
32 events — show timeline
  • 2026-05-26 Listed $5,000 NFMLS
  • 2025-06-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-06-20 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-02-18 Price Changed $389,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-01 Listed $399,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-11-19 Price Changed $394,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-23 Price Changed $395,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-10 Price Changed $399,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-05 Price Changed $410,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-22 Price Changed $415,000 Stellar MLS as Distributed by MLS Grid
  • 2024-06-23 Price Changed $495,000 Stellar MLS as Distributed by MLS Grid
  • 2024-06-07 Listed $499,990 Stellar MLS as Distributed by MLS Grid
  • 2006-09-20 Sold (Public Records) $258,000 Public Records
  • 2006-09-14 Sold (MLS) $258,000 Stellar MLS as Distributed by MLS Grid
  • 2006-07-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-07-13 Listed $258,900 Stellar MLS as Distributed by MLS Grid
  • 2006-06-08 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-06-08 Listed $267,900 Stellar MLS as Distributed by MLS Grid
  • 2006-05-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-05-06 Listed $274,900 Stellar MLS as Distributed by MLS Grid
  • 2006-04-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-04-22 Listed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2006-02-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-02-11 Listed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2006-02-11 Listed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2002-06-04 Sold (Public Records) $131,500 Public Records
  • 1997-09-02 Sold (Public Records) $99,900 Public Records
  • 1996-03-07 Sold (Public Records) $95,000 Public Records
  • 1991-11-01 Sold (Public Records) $92,500 Public Records

Property tax history

+10.5%/yr

Latest (2025): $4,135 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…