CashFlowRE
Sign in Sign up
1852 Piedmont Ct
D Composite 41.62
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.8/15.0
  • Cash flow +6.8/30.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +1.0/10.0

$389,990

1852 Piedmont Ct · Mascotte, FL 34753
4 bd · 2.5 ba · 2,084 sqft · SingleFamily public records · 22 Days on market
Built 2013 0.31 ac lot Est $411k · 5% under $31/mo HOA · 1% of rent ↓ 58% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautiful 4 bedroom 2.5 bathroom home is in a quiet neighborhood with a huge fenced yard! With plenty of light and dual pane windows you'll find this home is light, bright, and efficient. Walk in and to the right there's a formal dining room. Through the rear of the first floor is a large open concept kitchen, nook and living room. The kitchen has chestnut looking cabinets, a beautiful back-splash, an island and stainless steel cabinets, the nook has a sliding glass door, to the large patio and back yard and the family room has plenty of space for large gatherings. Upstairs the master bedroom has a large walk-in closet and a bonus room that can be used as an office, closet, sewing room or man cave! The 3 bedrooms are a decent size and perfect for your family. Located close to hwy 50 and a short drive to the FL turnpike. Schedule your showing today! This will sell quickly!

Key facts

  • 0.31 acre lot
  • 2 garage spots
  • Built 2013

Property features AI

Finance

  • Other: Total rooms: 7; Living area (public records): 2,084 sq ft; Building area total (public records): 2,684 sq ft; Lot size approx. 0.31 acres (1/4 to less than 1/2 acre)
  • Financial info: Lease restrictions apply
  • HOA & community: HOA managed by Sentry Management; HOA required — $380 annually ($31.67 monthly); Pets allowed

Exterior

  • Parking: Attached 2-car garage (20x20)
  • Security: Security system (owned)
  • Utilities: Public water; Septic sewer; Broadband/high-speed internet available; Cable available
  • Home design: Single family residence; Residential property; Two levels; Faces northwest; Homestead exempt
  • Construction: Brick and stucco construction; Shingle roof; Slab foundation; Built on a 0.31-acre lot
  • Exterior features: Sidewalk; Asphalt road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Tray ceilings; Walk-in closets; Blinds
  • Laundry & utility: Dedicated laundry room

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 4-bed/2.5-bath single-family listed at $390k.

Deal economics

  • At list price, monthly cash flow is $-610 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $282k (27.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (36.9% below list).
  • Recommended offer: $246k (36.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#405 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: 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.
  • Zoned schools: Groveland Elementary School (math 30% / reading 32%, grade F, #1,854 of 2,144 statewide, top 87%, 744 students, 63% FRL); South Lake High School (math 36% / reading 39%, grade F, #336 of 667 statewide, top 51%, 2,169 students, 40% FRL) — zoned schools at 52% FRL track the district average.
  • Zoned-school proficiency averages 34% at this address vs 50% district-wide (-15 pts) — the specific schools serving this property underperform the Lake average; the district grade overstates school quality for this exact location.
  • Market conditions: 98 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $42k of equity ($3k loan paydown + $39k appreciation (10.0% local appreciation)).
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$67k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($384k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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.
  • Current owner paid $220k; list at $390k implies a 77% 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; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $246,007 (36.9% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.63%
Cap rate
4.42%
Cash-on-cash
-6.70%
DSCR
0.70
GRM
13.2

CMA / ARV

ARV (on-the-fly)
$410,548
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1665 Hideaway Flat St 0.27mi 5/3.0 (+1) 1,944 (-7%) 15mo $335,000 $172 57
6239 Chorus Dr 0.66mi 4/2.0 1,998 (-4%) 7mo $394,534 $197 54
1819 Sunset Ridge Dr 0.73mi 4/2.0 2,196 (+5%) 4mo $299,900 $137 52
1130 Union Ave 0.28mi 4/2.0 1,842 (-12%) 18mo $343,000 $186 50
6197 Chorus Dr 0.65mi 4/2.0 1,998 (-4%) 18mo $450,900 $226 46
6247 Chorus Dr 0.68mi 4/3.0 2,178 (+4%) 18mo $460,017 $211 44
6259 Chorus Dr 0.71mi 4/2.0 1,998 (-4%) 18mo $416,803 $209 43
1953 Thorngate Ln 0.73mi 4/3.5 2,320 (+11%) 18mo $335,000 $144 28

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
2.59×
Total profit
$173,524
Equity at exit
$351,334
10-year hold
IRR
18.0%
Equity multiple
5.96×
Total profit
$541,432
Equity at exit
$757,665

Cash invested: $109,197 (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 34753

Home prices YoY
7.2%
Active inventory
98
Price-to-rent
13.2×

Monthly cashflow live

Estimated rent
$2,460 high interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$314 /mo · $3,773/yr
Insurance
$162
HOA
$31
Vacancy / Maint / Mgmt
$517
Net cashflow
$-610

Break-even live

Break-even rent $3,232
Max offer price $282,305
Occupancy floor

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
$97,498
Closing costs
$11,700
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1864 Piedmont Ct Mascotte, FL 5.0 3.0 1984 $2,290 $1.15 23d 1 0.06mi
1676 Gopher Tree St Mascotte, FL 5.0 3.0 1984 $2,285 $1.15 4d 1 0.12mi
1600 Mayaro Ct Mascotte, FL 3.0 2.0 1503 $2,000 $1.33 17d 1 0.13mi
1126 Union Ave Mascotte, FL 5.0 3.0 1984 $2,265 $1.14 23d 1 0.27mi
614 Huey St Mascotte, FL 3.0 2.0 1572 $2,071 $1.32 4d 1 0.27mi
1665 Luft Ln Mascotte, FL 3.0 2.0 1680 $2,030 $1.21 23d 1 0.38mi
2425 Begonia St Mascotte, FL 4.0 2.0 1983 $2,350 $1.19 23d 1 0.67mi
6337 Chorus Dr Groveland, FL 3.0 2.0 1772 $2,250 $1.27 23d 1 0.90mi
405 Eventide Ave Mascotte, FL 4.0 3.0 2000 $2,250 $1.12 20d 1 0.96mi
6612 Tempo Way Mascotte, FL 3.0 2.0 1990 $2,600 $1.31 4d 1 1.04mi
2009 Sloans Outlook Dr Groveland, FL 3.0 2.0 1670 $2,250 $1.35 20d 1 1.18mi
201 Sangmon Ct Groveland, FL 3.0 2.5 1920 $2,299 $1.20 4d 1 1.34mi
1063 Bluegrass Dr Groveland, FL 4.0 2.0 2182 $2,500 $1.15 23d 1 1.47mi

HOA detail

Monthly dues
$31 · $372/yr

Listing history 20 events

  1. 2026-06-18
    days on market $389,990 Active 22 DOM
  2. 2026-06-17
    days on market $389,990 Active 21 DOM
  3. 2026-06-16
    days on market $389,990 Active 20 DOM
  4. 2026-06-15
    days on market $389,990 Active 19 DOM
  5. 2026-06-13
    days on market $389,990 Active 17 DOM
  6. 2026-06-09
    days on market $389,990 Active 13 DOM
  7. 2026-06-08
    days on market $389,990 Active 12 DOM
  8. 2026-06-07
    days on market $389,990 Active 11 DOM
  9. 2026-06-04
    days on market $389,990 Active 8 DOM
  10. 2026-06-03
    days on market $389,990 Active 7 DOM
  11. 2026-06-02
    days on market $389,990 Active 6 DOM
  12. 2026-06-01
    days on market $389,990 Active 5 DOM
  13. 2026-05-31
    days on market $389,990 Active 4 DOM
  14. 2026-05-27
    status Active
  15. 2026-05-22
    listed $389,990 Active
  16. 2019-11-05
    soldstatus $220,000
  17. 2019-11-04
    soldstatus $220,000 Sold 892-char remark
    Show marketing remark (892 chars)

    This beautiful 4 bedroom 2.5 bathroom home is in a quiet neighborhood with a huge fenced yard! With plenty of light and dual pane windows you'll find this home is light, bright, and efficient. Walk in and to the right there's a formal dining room. Through the rear of the first floor is a large open concept kitchen, nook and living room. The kitchen has chestnut looking cabinets, a beautiful back-splash, an island and stainless steel cabinets, the nook has a sliding glass door, to the large patio and back yard and the family room has plenty of space for large gatherings. Upstairs the master bedroom has a large walk-in closet and a bonus room that can be used as an office, closet, sewing room or man cave! The 3 bedrooms are a decent size and perfect for your family. Located close to hwy 50 and a short drive to the FL turnpike. Schedule your showing today! This will sell quickly!

  18. 2019-09-22
    status Pending 892-char remark
    Show marketing remark (892 chars)

    This beautiful 4 bedroom 2.5 bathroom home is in a quiet neighborhood with a huge fenced yard! With plenty of light and dual pane windows you'll find this home is light, bright, and efficient. Walk in and to the right there's a formal dining room. Through the rear of the first floor is a large open concept kitchen, nook and living room. The kitchen has chestnut looking cabinets, a beautiful back-splash, an island and stainless steel cabinets, the nook has a sliding glass door, to the large patio and back yard and the family room has plenty of space for large gatherings. Upstairs the master bedroom has a large walk-in closet and a bonus room that can be used as an office, closet, sewing room or man cave! The 3 bedrooms are a decent size and perfect for your family. Located close to hwy 50 and a short drive to the FL turnpike. Schedule your showing today! This will sell quickly!

  19. 2019-09-18
    listed $230,000 Active 892-char remark
    Show marketing remark (892 chars)

    This beautiful 4 bedroom 2.5 bathroom home is in a quiet neighborhood with a huge fenced yard! With plenty of light and dual pane windows you'll find this home is light, bright, and efficient. Walk in and to the right there's a formal dining room. Through the rear of the first floor is a large open concept kitchen, nook and living room. The kitchen has chestnut looking cabinets, a beautiful back-splash, an island and stainless steel cabinets, the nook has a sliding glass door, to the large patio and back yard and the family room has plenty of space for large gatherings. Upstairs the master bedroom has a large walk-in closet and a bonus room that can be used as an office, closet, sewing room or man cave! The 3 bedrooms are a decent size and perfect for your family. Located close to hwy 50 and a short drive to the FL turnpike. Schedule your showing today! This will sell quickly!

  20. 2007-04-04
    soldstatus $920,000

ⓘ 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
$3,773 · $314/mo
Projected year-2 tax
$3,773 · $314/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 6/10 Major
  • 🌡 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
$29,521
− Mortgage interest
−$21,846
− Property taxes
−$3,773
− Insurance
−$1,950
− Repairs & maintenance
−$2,362
− Management
−$2,362
− HOA
−$372
− Depreciation
−$11,345
Taxable loss
−$14,488
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,477
After-tax cash flow
$-3,838/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 — Mascotte

Score
71/100
State rank
#405
US rank
#7156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mascotte, FL
County
Lake County · 364,602 people
City population
33,565
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
7,985
Household income
$83,868
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
16.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 38% Hispanic / Latino 35% Two or more races 25% Black 20% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 12% Dominican 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
67% English-only · Spanish 32%

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
▲ 19.01%
Current HPI
281.96
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

-57.6% since first listed
7 events — show timeline
  • 2026-05-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-22 Listed $389,990 Stellar MLS as Distributed by MLS Grid
  • 2019-11-05 Sold (Public Records) $220,000 Public Records
  • 2019-11-04 Sold (MLS) $220,000 Stellar MLS as Distributed by MLS Grid
  • 2019-09-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-09-18 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2007-04-04 Sold (Public Records) $920,000 Public Records

Property tax history

+24.2%/yr

Latest (2025): $3,773 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…