4777 S Texas Ave Unit 4777A · Orlando, FL 32839

$98,000

2 bd · 2.0 ba · 976 sqft · Condo public records · 79 Days on market

Built 1973 $409/mo HOA · 29% of rent

---

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 +14.9/30.0
• 1% rule +9.6/10.0
• ARV discount +7.5/15.0
• DSCR +4.6/10.0
• Livability +4.3/5.0
• Schools +4.1/10.0
• Condition / age +2.5/5.0
• Rent growth +2.4/5.0
• Appreciation +0.0/10.0

Listing remarks

Under contract-accepting backup offers. Easy to show! This well-maintained 2-bedroom, 2-bath unit is in move-in condition and offers comfort and convenience. The home features a functional layout and includes kitchen appliances, plus an in-unit washer and dryer. Ideal for first-time buyers or a great opportunity for rental investors.

Key facts

• Kitchen appliances
• Functional layout
• $409 HOA

Tags

• IN UNIT WASHER AND DRYER
• KITCHEN APPLIANCES
• FUNCTIONAL LAYOUT

Property features AI

Finance

• Other: Unfurnished
• Financial info: Total annual fees $4,908; Lease restrictions apply
• HOA & community: Monthly condo/HOA fee $409 (monthly); Association covers structure maintenance, pest control, pool, recreational facilities and trash; Association approval required; Community amenities include a pool, sidewalks and owned recreational facilities; Pets allowed with limits (max weight 40 lbs)

Exterior

• Parking: Other parking
• Utilities: Public water; Public sewer; Electricity available; Sewer available; Water available
• Home design: Residential condominium; One story; Faces west; Entry on floor 1
• Construction: Block, concrete and stucco construction; Shingle roof; Block foundation; Built as part of building number 4777
• Exterior features: Sliding doors; Asphalt road access

Interior

• Kitchen: Range; Microwave; Refrigerator; Stone counters
• Bedrooms: 2 bedrooms
• Flooring: Ceramic tile; Vinyl
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Stone counters; Sliding doors
• Laundry & utility: Washer; Dryer; Inside laundry in a laundry closet

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $98k.

Deal economics

• At list price, monthly cash flow is $29 ($351/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $98k).
• Recommended offer: $92k (6.0% below list) — sets the bar for market timing.
• Cap rate 6.7% vs local median 3.0% in Orlando — 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 86/100 on livability (#12 in FL, #360 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
• Orange (suburban): math 46% / reading 51% proficiency, ranked #43 of 73 in FL (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents soft (-0.5%/yr); 222 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
• This rent runs 36% of the median local income ($47k/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 $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Orange County population projected at +52% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 79 days — a 6% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $9k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: HOA is 29% of rent.

Recommended offer $92,120 (6.0% below list)

Questions for the listing agent

1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are B-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?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.46% ✓
• Cap rate: 6.65%
• Cash-on-cash: 1.28%
• DSCR: 1.06
• GRM: 5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -19.5%
• Equity multiple: 0.35×
• Total profit: $-17,927
• Equity at exit: $14,612

10-year hold

• IRR: -28.9%
• Equity multiple: -0.03×
• Total profit: $-28,266
• Equity at exit: $8,473

Cash invested: $27,440 (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 32839

• Home prices YoY: -20.1%
• Rents YoY: -0.5%
• Active inventory: 222
• Price-to-rent: 5.7×

Monthly cashflow live

• Estimated rent: $1,430 high
• Mortgage (P&I): −$514
• Tax from tax record: −$137 /mo · $1,642/yr
• Insurance: −$41
• HOA: −$409
• Vacancy / Maint / Mgmt: −$300
• Net cashflow: $29

Break-even live

Break-even rent $1,393

Max offer price $98,000

Occupancy floor 93%

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: $24,500
• Closing costs: $2,940
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4779 S Texas Ave Unit 4779D Orlando, FL	2.0	2.0	976	$1,450	$1.49	2d	1	0.03mi
4759 S Texas Ave Unit 4759C Orlando, FL	2.0	2.0	976	$1,450	$1.49	16d	1	0.04mi
4791 S Texas Ave Orlando, FL	2.0	2.0	976	$1,300	$1.33	23d	1	0.05mi
4795 S Texas Ave Unit 4795A Orlando, FL	1.0	1.0	756	$1,200	$1.59	23d	1	0.06mi
4733 S Texas Ave Unit 4733B Orlando, FL	2.0	2.0	976	$1,450	$1.49	21d	1	0.07mi
4767 S Texas Ave Unit 4767B Orlando, FL	2.0	2.0	976	$1,450	$1.49	13d	1	0.07mi
4725 S Texas Ave Apt C Orlando, FL	2.0	2.0	976	$1,249	$1.28	23d	1	0.08mi
4801 S Texas Ave Unit 4801D Orlando, FL	1.0	1.0	756	$1,200	$1.59	23d	1	0.09mi
4749 S Texas Ave Unit 4749C Orlando, FL	2.0	2.0	976	$1,450	$1.49	23d	1	0.09mi
4807 S Texas Ave Unit 4807D Orlando, FL	1.0	1.0	756	$1,349	$1.78	23d	1	0.11mi
4807 S Texas Ave Unit 4807C Orlando, FL	1.0	1.0	756	$1,599	$2.12	23d	1	0.11mi
1924 Lake Atriums Cir #62 Orlando, FL	2.0	2.0	864	$1,450	$1.68	23d	1	0.12mi
1916 Lake Atriums Cir Orlando, FL	1.0	1.0	593	$1,172	$1.98	23d	4	0.12mi
4711 S Texas Ave Unit 4711A Orlando, FL	2.0	2.0	976	$1,600	$1.64	23d	1	0.13mi
1908 Lake Atriums Cir Orlando, FL	1.0	1.0	593	$1,124	$1.90	23d	3	0.15mi
1940 Lake Atriums Cir Orlando, FL	1.0	1.0	593	$1,225	$2.07	23d	4	0.16mi
1902 Honour Rd Unit 1902-23 Orlando, FL	1.0	1.0	650	$1,200	$1.85	23d	1	0.16mi
1902 Honour Rd Orlando, FL	3.0	2.0	1000	$1,750	$1.75	23d	1	0.16mi
1916 Honour Rd #1 Orlando, FL	1.0	1.0	650	$1,100	$1.69	23d	1	0.17mi
1926 Honour Rd #4 Orlando, FL	3.0	1.0	910	$1,500	$1.65	23d	1	0.17mi
4703 S Texas Ave Unit A Orlando, FL	1.0	1.0	756	$1,200	$1.59	23d	1	0.18mi
1972 Lake Atriums Cir Orlando, FL	1.0–2.0	1.0–2.0	695	$1,285	$1.85	4d	2	0.18mi
1972 Lake Atriums Cir #181 Orlando, FL	2.0	2.0	864	$1,300	$1.50	23d	1	0.18mi
1948 Lake Atriums Cir Orlando, FL	2.0–3.0	2.0	864	$1,450	$1.68	7d	3	0.19mi
4789 S Texas Ave Apt A Orlando, FL	2.0	2.0	976	$1,500	$1.54	7d	1	0.19mi
1964 Lake Atriums Cir Orlando, FL	1.0	1.0	655	$1,225	$1.87	7d	3	0.20mi
1964 Lake Atriums Cir Orlando, FL	1.0	1.0	526	$1,250	$2.38	10d	2	0.20mi
1717 Holden Ave Orlando, FL	1.0–3.0	1.0–2.5	980	$1,424	$1.45	2d	26	0.21mi
1956 Lake Atriums Cir Orlando, FL	2.0	2.0	864	$1,425	$1.65	14d	3	0.21mi
1956 Lake Atriums Cir Orlando, FL	2.0	2.0	864	$1,425	$1.65	7d	2	0.21mi
1956 Lake Atriums Cir #144 Orlando, FL	2.0	2.0	864	$1,500	$1.74	4d	1	0.21mi
5208 Via Hacienda Cir Unit 101 Orlando, FL	2.0	2.0	1073	$2,000	$1.86	23d	1	0.21mi
5219 Via Hacienda Cir Unit B209 Orlando, FL	2.0	2.0	1073	$1,500	$1.40	16d	1	0.22mi
5214 Via Hacienda Cir Apt 207 Orlando, FL	2.0	2.0	1073	$1,400	$1.30	23d	1	0.24mi
5225 Via Hacienda Cir Unit B115 Orlando, FL	2.0	2.0	1073	$1,480	$1.38	23d	1	0.24mi
5226 Via Hacienda Cir Unit A116 Orlando, FL	2.0	2.0	934	$1,350	$1.45	23d	1	0.25mi
5226 Via Hacienda Cir Unit A215 Orlando, FL	2.0	2.0	1073	$1,550	$1.44	23d	1	0.25mi
5226 Via Hacienda Cir Unit A313 Orlando, FL	2.0	2.0	934	$1,400	$1.50	2d	1	0.25mi
2201 Metropolitan Way Orlando, FL	2.0	2.0	874	$1,475	$1.69	3d	1	0.25mi
4746 Rio Grande Ave Orlando, FL	1.0–3.0	1.0–2.0	920	$1,574	$1.71	2d	40	0.27mi

HOA detail condo

• Monthly dues: $409 · $4,908/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 21 events

1. 2026-06-07
   remarks 335-char remark
2. 2026-06-07
   statusdays on market $98,000 Pending 79 DOM
3. 2026-06-04
   days on market $98,000 Active 78 DOM
4. 2026-06-03
   days on market $98,000 Active 77 DOM
5. 2026-06-02
   days on market $98,000 Active 76 DOM
6. 2026-06-02
   days on market $98,000 Active 75 DOM
7. 2026-05-31
   days on market $98,000 Active 74 DOM
8. 2026-05-21
   price $98,000
9. 2026-04-24
   price $106,000
10. 2026-03-18
    listed $107,000 Active
11. 2026-02-05
    historical
12. 2026-02-02
    price $115,000
13. 2026-01-21
    price $119,900
14. 2025-11-25
    price $129,900
15. 2025-10-14
    price $149,000
16. 2025-08-19
    listed $155,000 Active
17. 2021-12-15
    soldstatus $103,000
18. 2019-03-25
    soldstatus $69,900
19. 2018-11-20
    soldstatus $45,000
20. 2011-09-16
    soldstatus $49,900
21. 2011-09-07
    soldstatus $760,000

ⓘ 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: $1,642 · $137/mo
• Projected year-2 tax: $1,642 · $137/mo
• Expected delta: $0/yr ($0/mo · -0.0%)

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

Taxation est. · year 1

• Rental income: $17,162
• − Mortgage interest: −$5,490
• − Property taxes: −$1,642
• − Insurance: −$490
• − Repairs & maintenance: −$1,373
• − Management: −$1,373
• − HOA: −$4,908
• − Depreciation: −$2,851
• Taxable loss: −$964
• Est. tax savings @ 24.0%: +$231
• After-tax cash flow: $582/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: Orange
• NCES district ID: 1201440
• Math proficiency: 46% ▼ -9.00%
• Reading proficiency: 51% ▼ -2.00%
• Median HH income: $49,350
• Composite: 41.47/100
• National rank: #3461
• State rank: #43 of 73 in FL

Livability — Orlando

• Score: 86/100
• State rank: #12
• US rank: #360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Orange County · 1,471,359 people
• City population: 964,969
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 53,242
• Household income: $47,313
• Rent vs Own: 75.1% rent · 24.9% own
• Severe rent burden: 5337.0

Population outlook (Orange County) Hauer SSP2

• Today (2025): 1,618,226 people
• By 2030: 1,787,404 · +10.5%
• By 2040: 2,125,621 · +31.4%
• By 2050: 2,454,016 · +51.6%
• By 2075: 3,173,711 · +96.1%
• By 2100: 3,607,781 · +122.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: Hispanic / Latino 39% Black 35% Two or more races 17% White 16% Asian 4%
• Hispanic origin (detail): Mexican 5% Puerto Rican 14% Cuban 2% Dominican 3%
• Common ancestry: Hispanic 8% Estonian 1% Lithuanian 1%
• Foreign-born: 30% · Canada, Jamaica, Vietnam
• Languages at home: 51% English-only · Spanish 33% French/Haitian/Cajun 9% Other Indo-European 2%

Political lean MEDSL · Orange

• 2024 margin: D (+13.6) · D 56.1% · R 42.5% · Other 1.3%
• 2008→2024 swing: -5.0pp toward R · 2008: 18.6pp · 2024: 13.6pp
• All cycles: 2024: D+13.6 2020: D+23.1 2016: D+24.6 2012: D+18.2 2008: D+18.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -89.65%
• Current HPI: 357.4828
• Rent YoY: ▼ -0.50%
• 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

Price history

-87.1% since first listed

14 events — show timeline

• 2026-05-21 Price Changed $98,000 Stellar MLS as Distributed by MLS Grid
• 2026-04-24 Price Changed $106,000 Stellar MLS as Distributed by MLS Grid
• 2026-03-18 Listed $107,000 Stellar MLS as Distributed by MLS Grid
• 2026-02-05 Listing Removed — FORTMLS
• 2026-02-02 Price Changed $115,000 FORTMLS
• 2026-01-21 Price Changed $119,900 FORTMLS
• 2025-11-25 Price Changed $129,900 FORTMLS
• 2025-10-14 Price Changed $149,000 FORTMLS
• 2025-08-19 Listed $155,000 FORTMLS
• 2021-12-15 Sold (Public Records) $103,000 Public Records
• 2019-03-25 Sold (Public Records) $69,900 Public Records
• 2018-11-20 Sold (Public Records) $45,000 Public Records
• 2011-09-16 Sold (Public Records) $49,900 Public Records
• 2011-09-07 Sold (Public Records) $760,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $1,642 · +8.0% YoY. Source: county tax records.