CashFlowRE
Sign in Sign up
17336 Palm Dr
B+ Composite 75.89
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +11.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.3/10.0

$230,000

17336 Palm Dr · Montverde, FL 34756
3 bd · 2.0 ba · 1,506 sqft · Manufactured public records · 9 Days on market
Built 1980 7,403 sqft lot Est $250k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Buyers financing fell through!! Home and Engineering inspections plus Appraisal have been completed with no issues!! Walk right into this home with confidence. Welcome to the Town of Montverde! We have a freshly renovated waterfront home, 2 bedroom and 2 bathroom on a canal that leads out to Lake Apopka. Bring your boat and jet ski as it has a covered dock with two slips. When you pull up to the house there is a large carport with covered parking. Entering the home, the living room is in front of you and the large open kitchen is to the left. As you go past the kitchen down the hall it takes you to the master bedroom. On the other side of the hallway is an addition that features a long wide hallway with many windows that gives you a beautiful view of the canal and out to lake Apopka. At the end of the hall, around the corner is a set of double doors that leads out to a very big and spacious family room which also overlooks the canal and lets in a lot of natural light. This room would be a perfect work-out area or a possible third bedroom. On the other end of the house is the spare bathroom and spare bedroom. There are several doors that gives access to the backyard where you will be able to enjoy the newly painted dock for your preferred watercraft. Located just a short distance down the canal from Lake Apopka makes it very convenient for a quick fishing trip or a sunset ride on the water. The right half of the backyard is fenced in. There is also a well kept shed in the backyard which would be great for storing all your tackle and outdoor equipment!! This home was just completely renovated from top to bottom including the underside!! Come take a look and check it out for yourself! Call today to set up a private showing.

Key facts

  • Waterfront views
  • Waterfront home
  • Private dock

Tags

WATERFRONT HOMEDIRECT ACCESS TO LAKE APOPKAPRIVATE DOCKCANAL ACCESSWATERFRONT VIEWSBOATING OPPORTUNITIES

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/2.0-bath manufactured listed at $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $230k).
  • Cap rate 12.9% vs local median 2.2% in Montverde — 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 66/100 on livability (#598 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D, amenities F, commute F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 199 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($108k/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.
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $230,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.55%
Cap rate
12.86%
Cash-on-cash
23.46%
DSCR
2.04
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$249,996
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17502 Eve Dr 0.22mi 3/2.0 1,600 (+6%) 6mo $265,000 $166 74
17551 Temple St 0.60mi 3/2.0 1,701 (+13%) 2mo $280,000 $165 49

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.6%
Equity multiple
1.67×
Total profit
$42,966
Equity at exit
$34,294
10-year hold
IRR
25.1%
Equity multiple
3.19×
Total profit
$140,839
Equity at exit
$19,886

Cash invested: $64,400 (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 34756

Home prices YoY
-1.3%
Active inventory
199
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$3,576 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$264 /mo · $3,164/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$751
Net cashflow
$1,259

Break-even live

Break-even rent $1,982
Max offer price $230,000
Occupancy floor 60%

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
$57,500
Closing costs
$6,900
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17530 County Road 455 Montverde, FL 3.0 2.0 1724 $2,400 $1.39 20d 1 0.89mi
16300 County Road 455 #401 Montverde, FL 3.0 3.0 1568 $3,750 $2.39 21d 1 1.03mi

Listing history 15 events

  1. 2026-06-18
    days on market $230,000 Active 9 DOM
  2. 2026-06-17
    days on market $230,000 Active 8 DOM
  3. 2026-06-16
    days on market $230,000 Active 7 DOM
  4. 2026-06-15
    days on market $230,000 Active 6 DOM
  5. 2026-06-13
    days on market $230,000 Active 4 DOM
  6. 2026-06-10
    pricedays on marketlisting id $230,000 Active 1 DOM
  7. 2026-06-09
    days on market $240,000 Active 10 DOM
  8. 2026-06-08
    days on market $240,000 Active 9 DOM
  9. 2026-06-07
    days on market $240,000 Active 8 DOM
  10. 2026-06-04
    days on market $240,000 Active 5 DOM
  11. 2026-06-03
    days on market $240,000 Active 4 DOM
  12. 2026-06-02
    days on market $240,000 Active 3 DOM
  13. 2026-06-02
    days on market $240,000 Active 2 DOM
  14. 2026-05-31
    remarks 699-char remark
  15. 2026-05-31
    listed $240,000 Active 1 DOM

ⓘ 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
$3,164 · $264/mo
Projected year-2 tax
$3,164 · $264/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 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$42,909
− Mortgage interest
−$12,884
− Property taxes
−$3,164
− Insurance
−$1,150
− Repairs & maintenance
−$3,433
− Management
−$3,433
− Depreciation
−$6,691
Taxable income
$12,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,917
After-tax cash flow
$12,193/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Montverde

Score
66/100
State rank
#598
US rank
#11453

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lake County · 364,602 people
City population
4,876
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
4,876
Household income
$108,500
Rent vs Own
17.0% rent · 83.0% own
Severe rent burden
24.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 6% Black 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 6%
Common ancestry
Romanian 4% Italian 2% Lithuanian 1%
Foreign-born
6% · Canada, Mexico, Jamaica
Languages at home
84% English-only · Spanish 14% Arabic 2% Other Indo-European 1%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.42%
Current HPI
410.9213
Rent YoY
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

+1500.0% since first listed
26 events — show timeline
  • 2026-05-31 Listed $240,000 FSBO.com
  • 2024-05-08 Sold (Public Records) $215,000 Public Records
  • 2024-05-03 Sold (MLS) $215,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-03-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-02-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-02-13 Price Changed $229,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-18 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-01-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-01-02 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2023-11-13 Price Changed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2023-10-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-10-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-09-23 Price Changed $269,000 Stellar MLS as Distributed by MLS Grid
  • 2023-09-01 Listed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-15 Listed $65,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-15 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2016-12-22 Sold (Public Records) $103,000 Public Records
  • 2016-12-12 Sold (MLS) $103,000 Stellar MLS as Distributed by MLS Grid
  • 2016-10-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-09-08 Listed $109,000 Stellar MLS as Distributed by MLS Grid
  • 2007-03-02 Sold (MLS) $109,000 Stellar MLS as Distributed by MLS Grid
  • 2006-04-10 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2000-12-07 Sold (Public Records) $142,142 Public Records
  • 1990-12-01 Sold (Public Records) $30,100 Public Records
  • 1982-10-01 Sold (Public Records) $15,000 Public Records

Property tax history

+9.7%/yr

Latest (2025): $3,164 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…