CashFlowRE
Sign in Sign up
720 Crestview Dr
D Composite 40.53
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Rent growth +3.8/5.0
  • DSCR +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

720 Crestview Dr · Orange City, FL 32763
2 bd · 1.0 ba · 980 sqft · SingleFamily public records · 6 Days on market
Built 1970 8,250 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. This charming 2 Bedroom, 1 Bath block home is full of potential and ready for your personal touch. Featuring durable block construction, this home has an enclosed carport, a screened patio perfect for relaxing, and a convenient utility room. Inside, you’ll find an indoor laundry room with a washer and dryer, making everyday living even easier. Nestled on a quiet street, the home sits on a high and dry lot, providing peace of mind and added value. Whether you're a first-time buyer, investor, or looking to downsize, this home is a fantastic opportunity you won’t want to miss!

Key facts

  • Screened patio
  • Enclosed carport
  • Utility room

Tags

BLOCK CONSTRUCTIONENCLOSED CARPORTSCREENED PATIOUTILITY ROOMINDOOR LAUNDRY ROOMHIGH AND DRY LOT

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 2-bed/1.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-471/yr) — negative.
  • To cash-flow at today's rent, offer at most $192k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $167k (15.9% below list).
  • Recommended offer: $167k (15.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#406 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D+, amenities F.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 243 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Volusia County population projected at +19% 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.
  • Current owner paid $59k; list at $199k implies a 237% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,340 (15.9% 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. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.84%
Cap rate
6.06%
Cash-on-cash
-0.85%
DSCR
0.96
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.22% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.45×
Total profit
$-30,909
Equity at exit
$29,672
10-year hold
IRR
-3.3%
Equity multiple
0.75×
Total profit
$-13,659
Equity at exit
$17,206

Cash invested: $55,720 (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 32763

Rents YoY
5.2%
Active inventory
243
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,673 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$235 /mo · $2,817/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$-39

Break-even live

Break-even rent $1,723
Max offer price $192,068
Occupancy floor 97%

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
$49,750
Closing costs
$5,970
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2500 Junior St Orange City, FL 1.0–2.0 1.0–2.0 990 $1,699 $1.72 11d 10 0.39mi
2317 S Volusia Ave Orange City, FL 1.0–2.0 1.0 720 $1,435 $1.99 14d 5 0.58mi
741 Saxon Blvd Orange City, FL 1.0–2.0 1.0–2.0 1031 $1,745 $1.69 11d 20 0.73mi
240 Whispering Oaks Ct Orange City, FL 1.0 1.0 729 $1,289 $1.77 14d 1 1.02mi
345 E Ohio Ave #345 Orange City, FL 2.0 2.0 1006 $1,697 $1.69 23d 1 1.10mi
1112 Integra Landings Dr Orange City, FL 1.0–3.0 1.0–2.0 1057 $1,765 $1.67 10d 45 1.20mi

Listing history 3 events

  1. 2026-04-21
    status Pending
  2. 2026-04-15
    listed $199,000 Active
  3. 2000-06-02
    soldstatus $59,000

ⓘ 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
$2,817 · $235/mo
Projected year-2 tax
$2,817 · $235/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 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
$20,081
− Mortgage interest
−$11,147
− Property taxes
−$2,817
− Insurance
−$995
− Repairs & maintenance
−$1,606
− Management
−$1,606
− Depreciation
−$5,789
Taxable loss
−$3,880
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$931
After-tax cash flow
$460/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
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — Orange City

Score
71/100
State rank
#406
US rank
#7175

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Volusia County · 556,871 people
City population
24,951
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
24,951
Household income
$66,716
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
1544.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 18% Two or more races 7% Black 7% Asian 1%
Hispanic origin (detail)
Puerto Rican 12%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
85% English-only · Spanish 12% Russian/Polish/Slavic 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -225.13%
Current HPI
335.8393
Rent YoY
▲ 5.22%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+237.3% since first listed
3 events — show timeline
  • 2026-04-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2000-06-02 Sold (Public Records) $59,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $2,817 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…