CashFlowRE
Sign in Sign up
53 Crestwood Ct
D- Composite 39.61
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.3/30.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$239,900

53 Crestwood Ct · Ormond Beach, FL 32174
2 bd · 2.0 ba · 1,187 sqft · SingleFamily public records · 66 Days on market
Built 1979 4,791 sqft lot $202/sqft · 30% below area Est $342k · 30% under $83/mo HOA · 5% of rent

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

Listing remarks MLS

Welcome to 53 Crestwood Court, located in the desirable Tymber Creek community in Ormond Beach. Situated on a quiet cul-de-sac, this home offers a functional single-level layout, inviting outdoor space, and a convenient location close to shopping, dining, and the beaches. The home features 2 bedrooms and 2 bathrooms with a comfortable living area centered around a cozy wood-burning fireplace. Just off the dining space, the kitchen provides ample cabinetry and workspace for everyday living. Sliding glass doors lead to a screened porch, creating a great spot to relax and enjoy the outdoors. A wood deck beyond the porch provides additional outdoor space for entertaining or enjoying the backyard setting. Recent improvements include new windows and shutters (2023), a new A/C system (2023), and a new roof (2025), offering peace of mind for years to come. A two-car garage provides convenient parking and storage. Residents of Tymber Creek enjoy access to community amenities including a clubhouse, pool, and tennis courts. This home offers a great opportunity to enjoy comfortable living in an established Ormond Beach neighborhood just minutes from major roadways, shopping, dining, and the Atlantic beaches.

Key facts

  • Wood deck
  • Quiet cul-de-sac
  • Ample cabinetry

Tags

TYMBER CREEK COMMUNITYQUIET CUL-DE-SACCOZY WOOD-BURNING FIREPLACEAMPLE CABINETRYSCREENED PORCHWOOD DECK

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/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-324 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $183k (23.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (25.7% below list).
  • Recommended offer: $178k (25.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 83/100 on livability (#55 in FL, #965 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: commute 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 (+1.6%/yr); 985 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($71k/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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 66 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; list at $240k implies a 206% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,312 (25.7% 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 66 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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
0.74%
Cap rate
4.67%
Cash-on-cash
-5.78%
DSCR
0.74
GRM
11.2

CMA / ARV

ARV (median comp)
$342,024
List price
$239,900
Delta
-29.86%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.64% rent growth · sell at horizon

5-year hold
IRR
-27.8%
Equity multiple
0.08×
Total profit
$-61,814
Equity at exit
$35,770
10-year hold
IRR
-32.4%
Equity multiple
-0.34×
Total profit
$-89,675
Equity at exit
$20,742

Cash invested: $67,172 (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 32174

Rents YoY
1.6%
Active inventory
985
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,783 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$291 /mo · $3,494/yr
Insurance
$100
HOA
$83
Vacancy / Maint / Mgmt
$374
Net cashflow
$-324

Break-even live

Break-even rent $2,193
Max offer price $182,751
Occupancy floor

Sensitivity live

Price -10% $-188 -5% $-256 +0% $-324 +5% $-391 +10% $-459
Rent -10% $-464 -5% $-394 +0% $-324 +5% $-253 +10% $-183
Rate -1.0pp $-203 -0.5pp $-262 base $-324 +0.5pp $-386 +1.0pp $-449

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
$59,975
Closing costs
$7,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Hamilton Cir Ormond Beach, FL 1.0–3.0 1.0–2.0 1134 $1,646 $1.45 11d 46 0.95mi

HOA detail

Monthly dues
$83 · $996/yr
Likely covers
pool

Listing history 11 events

  1. 2026-05-19
    status Pending 1215-char remark
    Show marketing remark (1215 chars)

    Welcome to 53 Crestwood Court, located in the desirable Tymber Creek community in Ormond Beach. Situated on a quiet cul-de-sac, this home offers a functional single-level layout, inviting outdoor space, and a convenient location close to shopping, dining, and the beaches. The home features 2 bedrooms and 2 bathrooms with a comfortable living area centered around a cozy wood-burning fireplace. Just off the dining space, the kitchen provides ample cabinetry and workspace for everyday living. Sliding glass doors lead to a screened porch, creating a great spot to relax and enjoy the outdoors. A wood deck beyond the porch provides additional outdoor space for entertaining or enjoying the backyard setting. Recent improvements include new windows and shutters (2023), a new A/C system (2023), and a new roof (2025), offering peace of mind for years to come. A two-car garage provides convenient parking and storage. Residents of Tymber Creek enjoy access to community amenities including a clubhouse, pool, and tennis courts. This home offers a great opportunity to enjoy comfortable living in an established Ormond Beach neighborhood just minutes from major roadways, shopping, dining, and the Atlantic beaches.

  2. 2026-05-07
    price $239,900 1215-char remark
    Show marketing remark (1215 chars)

    Welcome to 53 Crestwood Court, located in the desirable Tymber Creek community in Ormond Beach. Situated on a quiet cul-de-sac, this home offers a functional single-level layout, inviting outdoor space, and a convenient location close to shopping, dining, and the beaches. The home features 2 bedrooms and 2 bathrooms with a comfortable living area centered around a cozy wood-burning fireplace. Just off the dining space, the kitchen provides ample cabinetry and workspace for everyday living. Sliding glass doors lead to a screened porch, creating a great spot to relax and enjoy the outdoors. A wood deck beyond the porch provides additional outdoor space for entertaining or enjoying the backyard setting. Recent improvements include new windows and shutters (2023), a new A/C system (2023), and a new roof (2025), offering peace of mind for years to come. A two-car garage provides convenient parking and storage. Residents of Tymber Creek enjoy access to community amenities including a clubhouse, pool, and tennis courts. This home offers a great opportunity to enjoy comfortable living in an established Ormond Beach neighborhood just minutes from major roadways, shopping, dining, and the Atlantic beaches.

  3. 2026-04-14
    price $249,900 1215-char remark
    Show marketing remark (1215 chars)

    Welcome to 53 Crestwood Court, located in the desirable Tymber Creek community in Ormond Beach. Situated on a quiet cul-de-sac, this home offers a functional single-level layout, inviting outdoor space, and a convenient location close to shopping, dining, and the beaches. The home features 2 bedrooms and 2 bathrooms with a comfortable living area centered around a cozy wood-burning fireplace. Just off the dining space, the kitchen provides ample cabinetry and workspace for everyday living. Sliding glass doors lead to a screened porch, creating a great spot to relax and enjoy the outdoors. A wood deck beyond the porch provides additional outdoor space for entertaining or enjoying the backyard setting. Recent improvements include new windows and shutters (2023), a new A/C system (2023), and a new roof (2025), offering peace of mind for years to come. A two-car garage provides convenient parking and storage. Residents of Tymber Creek enjoy access to community amenities including a clubhouse, pool, and tennis courts. This home offers a great opportunity to enjoy comfortable living in an established Ormond Beach neighborhood just minutes from major roadways, shopping, dining, and the Atlantic beaches.

  4. 2026-03-14
    listed $259,500 Active 1215-char remark
    Show marketing remark (1215 chars)

    Welcome to 53 Crestwood Court, located in the desirable Tymber Creek community in Ormond Beach. Situated on a quiet cul-de-sac, this home offers a functional single-level layout, inviting outdoor space, and a convenient location close to shopping, dining, and the beaches. The home features 2 bedrooms and 2 bathrooms with a comfortable living area centered around a cozy wood-burning fireplace. Just off the dining space, the kitchen provides ample cabinetry and workspace for everyday living. Sliding glass doors lead to a screened porch, creating a great spot to relax and enjoy the outdoors. A wood deck beyond the porch provides additional outdoor space for entertaining or enjoying the backyard setting. Recent improvements include new windows and shutters (2023), a new A/C system (2023), and a new roof (2025), offering peace of mind for years to come. A two-car garage provides convenient parking and storage. Residents of Tymber Creek enjoy access to community amenities including a clubhouse, pool, and tennis courts. This home offers a great opportunity to enjoy comfortable living in an established Ormond Beach neighborhood just minutes from major roadways, shopping, dining, and the Atlantic beaches.

  5. 2012-08-08
    soldstatus $78,500 389-char remark
    Show marketing remark (389 chars)

    Tymber Creek, 2 bedroom, 2 bath home. The living room has a wood burning fireplace. The eat in kitchen right off of the dining room has sliding glass doors that lead to a screened porch and a wood deck. The bedrooms are a nice size. Roof replaced in 2009 and AC replaced in 2010. Great starter home. All information recorded in the MLS is intended to be accurate but can not be guaranteed.

  6. 2011-02-14
    listed $84,900 389-char remark
    Show marketing remark (389 chars)

    Tymber Creek, 2 bedroom, 2 bath home. The living room has a wood burning fireplace. The eat in kitchen right off of the dining room has sliding glass doors that lead to a screened porch and a wood deck. The bedrooms are a nice size. Roof replaced in 2009 and AC replaced in 2010. Great starter home. All information recorded in the MLS is intended to be accurate but can not be guaranteed.

  7. 2005-07-08
    soldstatus $179,900
  8. 2005-06-27
    soldstatus $179,900
  9. 2005-03-22
    listed $179,900
  10. 1999-05-28
    soldstatus $74,000
  11. 1994-03-16
    soldstatus $63,000

ⓘ 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
$3,494 · $291/mo
Projected year-2 tax
$3,494 · $291/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 9/10 Extreme 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$21,397
− Mortgage interest
−$13,438
− Property taxes
−$3,494
− Insurance
−$1,200
− Repairs & maintenance
−$1,712
− Management
−$1,712
− HOA
−$996
− Depreciation
−$6,979
Taxable loss
−$8,133
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,952
After-tax cash flow
$-1,930/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 — Ormond Beach

Score
83/100
State rank
#55
US rank
#965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ormond Beach, FL
County
Volusia County · 556,871 people
City population
69,624
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
54,783
Household income
$71,011
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
1158.0

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 (82%)
Race & ethnicity
White 82% Black 6% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 3%
Foreign-born
7% · Canada, China
Languages at home
91% English-only · Spanish 3% Other Indo-European 1% German/W. Germanic 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
▼ -327.97%
Current HPI
271.92
Rent YoY
▲ 1.64%
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

+280.8% since first listed
11 events — show timeline
  • 2026-05-19 Pending Daytona MLS
  • 2026-05-07 Price Changed $239,900 Daytona MLS
  • 2026-04-14 Price Changed $249,900 Daytona MLS
  • 2026-03-14 Listed $259,500 Daytona MLS
  • 2012-08-08 Sold (MLS) $78,500 Daytona MLS
  • 2011-02-14 Listed $84,900 Daytona MLS
  • 2005-07-08 Sold (Public Records) $179,900 Public Records
  • 2005-06-27 Sold (MLS) $179,900 Daytona MLS
  • 2005-03-22 Listed $179,900 Daytona MLS
  • 1999-05-28 Sold (Public Records) $74,000 Public Records
  • 1994-03-16 Sold (Public Records) $63,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $3,494 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…