CashFlowRE
Sign in Sign up
104 Kelly Thomas Way
C- Composite 52.4
Why this score? — see what drove the C- 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 +15.6/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • DSCR +4.8/10.0
  • Livability +4.2/5.0
  • Appreciation +4.0/10.0
  • Rent growth +3.9/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0

$245,000

104 Kelly Thomas Way · Daytona Beach, FL 32124
3 bd · 2.5 ba · 1,288 sqft · SingleFamily public records · 155 Days on market
Built 2014 2,058 sqft lot $260/mo HOA · 10% of rent ↓ 49% since listing

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

Listing remarks MLS

Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18"x18" tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef’s dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don’t miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today, SELLER IS MOTIVATED!

Key facts

  • Walk in closet
  • Granite countertops
  • Ensuite bathroom

Tags

GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES36 INCH WOOD CABINETRYWALK IN CLOSETENSUITE BATHROOMDOUBLE SINK VANITY

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 3-bed/2.5-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#46 in FL, #867 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, employment D-.
  • 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 (+5.5%/yr); 333 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($93k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-2.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $5k 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 155 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.11%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.99% appreciation · 5.46% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.77×
Total profit
$-15,519
Equity at exit
$47,705
10-year hold
IRR
5.4%
Equity multiple
1.51×
Total profit
$34,992
Equity at exit
$40,885

Cash invested: $68,600 (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 32124

Home prices YoY
-0.6%
Rents YoY
5.5%
Active inventory
333
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,711 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$392 /mo · $4,703/yr
Insurance
$102
HOA
$260
Vacancy / Maint / Mgmt
$569
Net cashflow
$103

Break-even live

Break-even rent $2,581
Max offer price $245,000
Occupancy floor 91%

Sensitivity live

Price -10% $242 -5% $172 +0% $103 +5% $33 +10% $-36
Rent -10% $-111 -5% $-4 +0% $103 +5% $210 +10% $317
Rate -1.0pp $226 -0.5pp $165 base $103 +0.5pp $39 +1.0pp $-25

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
$61,250
Closing costs
$7,350
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
604 Champion Ridge Dr Daytona Beach, FL 3.0 2.0 1761 $2,299 $1.31 14d 1 0.13mi
207 Wentworth Grande Dr Daytona Beach, FL 2.0 2.5 1288 $2,100 $1.63 24d 1 0.17mi
2220 Green Valley St Daytona Beach, FL 3.0 2.0 1540 $2,300 $1.49 24d 1 0.72mi
1139 Belle Isle Ln Daytona Beach, FL 3.0 2.0 1429 $2,195 $1.54 14d 1 0.81mi
5135 Magnolia Palm Dr Daytona Beach, FL 3.0 2.0 1487 $2,250 $1.51 11d 1 0.83mi
1347 Belle Isle Ln Daytona Beach, FL 4.0 2.0 1846 $2,400 $1.30 24d 1 1.00mi
1122 Cabot Cliffs Dr Daytona Beach, FL 3.0 2.0 1432 $3,200 $2.23 14d 1 1.23mi

HOA detail

Monthly dues
$260 · $3,120/yr
Likely covers
pool

Listing history 46 events

  1. 2026-06-18
    days on market $245,000 Active 155 DOM
  2. 2026-06-17
    days on market $245,000 Active 154 DOM
  3. 2026-06-16
    days on market $245,000 Active 153 DOM
  4. 2026-06-15
    days on market $245,000 Active 152 DOM
  5. 2026-06-14
    days on market $245,000 Active 150 DOM
  6. 2026-06-10
    days on market $245,000 Active 147 DOM
  7. 2026-06-09
    days on market $245,000 Active 146 DOM
  8. 2026-06-08
    days on market $245,000 Active 145 DOM
  9. 2026-06-07
    days on market $245,000 Active 144 DOM
  10. 2026-06-05
    days on market $245,000 Active 141 DOM
  11. 2026-06-03
    days on market $245,000 Active 140 DOM
  12. 2026-06-03
    days on market $245,000 Active 139 DOM
  13. 2026-06-01
    days on market $245,000 Active 138 DOM
  14. 2026-05-31
    days on market $245,000 Active 137 DOM
  15. 2026-05-31
    days on market $245,000 Active 136 DOM
  16. 2026-02-12
    price $245,000 1972-char remark
    Show marketing remark (1972 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18"x18" tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef’s dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don’t miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today, SELLER IS MOTIVATED!

  17. 2026-01-14
    listed $249,900 Active 1972-char remark
    Show marketing remark (1972 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18"x18" tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef’s dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don’t miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today, SELLER IS MOTIVATED!

  18. 2025-04-15
    historical $2,350
  19. 2025-04-09
    listed $2,350
  20. 2025-03-19
    soldstatus $230,000
  21. 2025-03-14
    soldstatus $230,000 Closed 1936-char remark
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  22. 2025-03-14
    soldstatus $230,000 Closed
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  23. 2025-02-10
    status Pending
  24. 2025-02-06
    status Pending 1936-char remark
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  25. 2025-02-03
    price $235,000 1936-char remark
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  26. 2025-02-03
    price $235,000
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  27. 2025-01-31
    price $249,000 1936-char remark
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  28. 2025-01-31
    price $249,000
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  29. 2025-01-13
    listed $255,000 Active 1936-char remark
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  30. 2025-01-13
    listed $255,000 Active
    Show marketing remark (1936 chars)

    Exquisite LPGA Townhome with Exceptional Design and Location- Discover the perfect blend of elegance and functionality in this stunning LPGA townhome, thoughtfully designed to offer both comfort and style. Featuring 3 spacious bedrooms and 2.5 bathrooms, this home is ideally situated for convenience, with effortless access to I-4 and I-95, and just minutes away from the iconic World's Most Famous Beach. Sophisticated First Floor Design- Step inside to be greeted by soaring 9-foot-plus ceilings and gleaming 18''x18'' tile floors that flow seamlessly throughout the open-concept main living area. The kitchen is a chef's dream, showcasing granite countertops, stainless steel appliances, and 36-inch wood cabinetry adorned with elegant crown molding. A conveniently located laundry area completes the main level. Tranquil Upstairs Retreat- The upper level hosts three inviting bedrooms and two beautifully appointed bathrooms. The primary suite is a serene haven, featuring a walk-in closet and an ensuite bathroom with a double-sink vanity and a coved ceiling design over the shower for added charm. Charming Outdoor Spaces- Enjoy low-maintenance living with a single-car attached garage, a striking paver driveway, and a covered back porch perfect for relaxing or entertaining. This home is designed with energy efficiency in mind, offering a brand-new 15 SEER AC, dual-pane low-E windows, and a radiant barrier for significant savings. Prime Location in a Premier Community- Located in the highly sought-after Grande Champion at LPGA International, residents enjoy access to a community clubhouse and sparkling pool, just steps from your front door. This neighborhood offers an unbeatable combination of affordability and luxury, making it the ideal place to call home. Don't miss the opportunity to tour this exceptional property and experience the lifestyle that LPGA International has to offer. Schedule your visit today!

  31. 2020-12-04
    soldstatus $180,000
  32. 2020-12-02
    soldstatus $180,000 Closed
  33. 2020-11-06
    price $183,000
  34. 2020-10-02
    listed $187,000 Active
  35. 2016-07-28
    soldstatus $145,000
  36. 2016-07-27
    soldstatus $145,000 Closed
  37. 2016-07-12
    historical Contingent
  38. 2016-06-11
    listed $149,900 Active
  39. 2014-12-17
    soldstatus $136,990
  40. 2014-08-26
    listed $136,990
  41. 2014-06-24
    historical
  42. 2014-04-08
    listed $147,476
  43. 2013-03-04
    soldstatus $143,000
  44. 2012-05-29
    soldstatus $920,000
  45. 2010-03-03
    soldstatus $524,900
  46. 2010-02-18
    soldstatus $483,400

ⓘ 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
$4,703 · $392/mo
Projected year-2 tax
$4,703 · $392/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 5/10 Major
  • 🌡 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 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
$32,531
− Mortgage interest
−$13,724
− Property taxes
−$4,703
− Insurance
−$1,225
− Repairs & maintenance
−$2,603
− Management
−$2,603
− HOA
−$3,120
− Depreciation
−$7,127
Taxable loss
−$2,573
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$617
After-tax cash flow
$1,852/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 — Daytona Beach

Score
83/100
State rank
#46
US rank
#867

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Daytona Beach, FL
County
Volusia County · 556,871 people
City population
67,539
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
11,409
Household income
$92,616
Rent vs Own
5.8% rent · 94.2% own
Severe rent burden
54.0

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% Black 20% Hispanic / Latino 5% Asian 2% Two or more races 1%
Common ancestry
Romanian 3% Italian 2% Portuguese 1%
Foreign-born
10% · Canada, Mexico, South Korea
Languages at home
91% English-only · Spanish 4% Other Asian/Pacific 1% Other Indo-European 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
▼ -1.99%
Current HPI
311.7456
Rent YoY
▲ 5.46%
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

-49.3% since first listed
31 events — show timeline
  • 2026-02-12 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Listed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-15 Rental Removed $2,350 DMLS
  • 2025-04-09 Listed for Rent $2,350 DMLS
  • 2025-03-19 Sold (Public Records) $230,000 Public Records
  • 2025-03-14 Sold (MLS) $230,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-14 Sold (MLS) $230,000 Daytona MLS
  • 2025-02-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-02-06 Pending Daytona MLS
  • 2025-02-03 Price Changed $235,000 Daytona MLS
  • 2025-02-03 Price Changed $235,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-31 Price Changed $249,000 Daytona MLS
  • 2025-01-31 Price Changed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-13 Listed $255,000 Daytona MLS
  • 2025-01-13 Listed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2020-12-04 Sold (Public Records) $180,000 Public Records
  • 2020-12-02 Sold (MLS) $180,000 Daytona MLS
  • 2020-11-06 Price Changed $183,000 Daytona MLS
  • 2020-10-02 Listed $187,000 Daytona MLS
  • 2016-07-28 Sold (Public Records) $145,000 Public Records
  • 2016-07-27 Sold (MLS) $145,000 Daytona MLS
  • 2016-07-12 Contingent Daytona MLS
  • 2016-06-11 Listed $149,900 Daytona MLS
  • 2014-12-17 Sold (MLS) $136,990 Daytona MLS
  • 2014-08-26 Listed $136,990 Daytona MLS
  • 2014-06-24 Listing Removed Daytona MLS
  • 2014-04-08 Listed $147,476 Daytona MLS
  • 2013-03-04 Sold (Public Records) $143,000 Public Records
  • 2012-05-29 Sold (Public Records) $920,000 Public Records
  • 2010-03-03 Sold (Public Records) $524,900 Public Records
  • 2010-02-18 Sold (Public Records) $483,400 Public Records

Property tax history

+14.7%/yr

Latest (2025): $4,703 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…