CashFlowRE
Sign in Sign up
1100 E Caroline St #106 🌊 Lakefront
B- Composite 66.16
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 +25.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,000

1100 E Caroline St #106 · Tavares, FL 32778
2 bd · 1.0 ba · 728 sqft · Condo public records · 103 Days on market
Built 1973 $300/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to America's Sea Plane City, Tavares, Florida! There's so much to do in this tiny town and it's just a hop, skip and jump away from Mount Dora, where you can shop by gorgeous Lake Dora until your heart's content or go on an evening cruise. So much to enjoy in Lake County! The Tavares Entertainment district offers a rich night life including music and tons of delicious local restaurants- or take a seaplane ride to see the town from a different view! You can rest easy in this darling 2BD, 1BA condominium with everything you need to relax and enjoy Florida. This first floor unit is in a great location in the complex with your assigned parking spot right out your door! There's also a nice community pool to enjoy Florida days! Hurry and see this one before it's SOLD!

Key facts

  • Guided lake tours
  • Fishing charters
  • Lakefront lifestyle

Tags

PRIVATE RETREATLAKEFRONT LIFESTYLEPUBLIC BOAT RAMPSBOAT RENTALSFISHING CHARTERSGUIDED LAKE TOURS

Property features AI

Finance

  • Other: Furnished: negotiable; Homestead: yes; Lot has mature landscaping; Road: public maintained asphalt
  • HOA & community: Monthly condo fee $300 (includes pool and maintenance of structure and grounds); Total annual fees $3,600; Community features: community mailbox, deed restrictions, golf carts allowed, pool, sidewalks, street lights

Exterior

  • Parking: Assigned deeded parking; Ground-level off-street parking
  • Utilities: Public water; Public sewer; Electricity connected; BB/HS internet available; Underground utilities; Water connected; Fire hydrant nearby
  • Home design: Condominium; Residential property; South-facing; One level (unit on floor 1); Building named LAKEVIEW CONDOMINIUMS; Property condition: Completed; Zoned RMF-3
  • Construction: Block and concrete construction; Shingle roof; Slab foundation; Year built not provided
  • Exterior features: Lighting; Outdoor shower; Private mailbox; Sidewalks; In-ground gunite pool with child safety fence

Interior

  • Kitchen: Range; Refrigerator; Stone counters
  • Bedrooms: 1 bedroom (first floor)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Reverse cycle heating; Mini-split cooling
  • Interior features: Ceiling fans; Living room/dining room combo; Open floorplan; Stone counters; Blinds and window coverings; Double-pane/insulated/thermal windows
  • Laundry & utility: Common area laundry; Tankless water heater

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 condo listed at $98k.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $98k).
  • Recommended offer: $89k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.5% in Tavares — 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 76/100 on livability (#220 in FL, #3,464 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment 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.
  • Zoned schools: Tavares Elementary School (math 49% / reading 45%, grade D-, #1,191 of 2,144 statewide, top 57%, 875 students, 61% FRL); Tavares High School (math 32% / reading 40%, grade F, #359 of 667 statewide, top 55%, 1,507 students, 45% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: Rents rising fast (+4.0%/yr); 501 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k 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 + 4.0% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $89,180 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.57%
Cap rate
9.26%
Cash-on-cash
10.58%
DSCR
1.47
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.05% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,387
Equity at exit
$14,612
10-year hold
IRR
12.4%
Equity multiple
2.05×
Total profit
$28,804
Equity at exit
$8,473

Cash invested: $27,440 (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 32778

Home prices YoY
-23.4%
Rents YoY
4.0%
Active inventory
501
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,543 high interval (Pro) →
Mortgage (P&I)
$514
Tax est. 1.5%
$122 /mo · $1,470/yr
Insurance
$41
HOA
$300
Vacancy / Maint / Mgmt
$324
Net cashflow
$242

Break-even live

Break-even rent $1,237
Max offer price $98,000
Occupancy floor 79%

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
$24,500
Closing costs
$2,940
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
380 Dora Ave Tavares, FL 2.0 1.0 750 $1,399 $1.87 15d 1 0.16mi
822 N New Hampshire Ave Tavares, FL 1.0 1.0 600 $1,200 $2.00 24d 1 0.77mi
701 N New Hampshire Ave Unit 4 Tavares, FL 2.0 1.0 672 $1,100 $1.64 24d 1 0.77mi
321 W Ianthe St Apt 8 Tavares, FL 1.0 1.0 430 $1,100 $2.56 24d 1 0.90mi
321 W Ianthe St Unit 6 Tavares, FL 1.0 1.0 430 $1,000 $2.33 18d 1 0.90mi

HOA detail condo

Monthly dues
$300 · $3,600/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 28 events

  1. 2026-06-18
    days on market $98,000 Active 103 DOM
  2. 2026-06-17
    days on market $98,000 Active 102 DOM
  3. 2026-06-16
    days on market $98,000 Active 101 DOM
  4. 2026-06-15
    days on market $98,000 Active 100 DOM
  5. 2026-06-13
    days on market $98,000 Active 98 DOM
  6. 2026-06-09
    days on market $98,000 Active 94 DOM
  7. 2026-06-08
    days on market $98,000 Active 93 DOM
  8. 2026-06-07
    days on market $98,000 Active 92 DOM
  9. 2026-06-04
    days on market $98,000 Active 89 DOM
  10. 2026-06-03
    days on market $98,000 Active 88 DOM
  11. 2026-06-02
    days on market $98,000 Active 87 DOM
  12. 2026-06-01
    days on market $98,000 Active 86 DOM
  13. 2026-05-31
    days on market $98,000 Active 85 DOM
  14. 2026-03-07
    listed $98,000 Active
  15. 2024-09-17
    historical
  16. 2024-08-05
    price $119,000
  17. 2024-06-28
    listed $132,650 Active
  18. 2022-02-25
    soldstatus $100,000
  19. 2022-02-18
    soldstatus $100,000 Closed 780-char remark
    Show marketing remark (780 chars)

    Welcome to America's Sea Plane City, Tavares, Florida! There's so much to do in this tiny town and it's just a hop, skip and jump away from Mount Dora, where you can shop by gorgeous Lake Dora until your heart's content or go on an evening cruise. So much to enjoy in Lake County! The Tavares Entertainment district offers a rich night life including music and tons of delicious local restaurants- or take a seaplane ride to see the town from a different view! You can rest easy in this darling 2BD, 1BA condominium with everything you need to relax and enjoy Florida. This first floor unit is in a great location in the complex with your assigned parking spot right out your door! There's also a nice community pool to enjoy Florida days! Hurry and see this one before it's SOLD!

  20. 2022-02-06
    status Pending 780-char remark
    Show marketing remark (780 chars)

    Welcome to America's Sea Plane City, Tavares, Florida! There's so much to do in this tiny town and it's just a hop, skip and jump away from Mount Dora, where you can shop by gorgeous Lake Dora until your heart's content or go on an evening cruise. So much to enjoy in Lake County! The Tavares Entertainment district offers a rich night life including music and tons of delicious local restaurants- or take a seaplane ride to see the town from a different view! You can rest easy in this darling 2BD, 1BA condominium with everything you need to relax and enjoy Florida. This first floor unit is in a great location in the complex with your assigned parking spot right out your door! There's also a nice community pool to enjoy Florida days! Hurry and see this one before it's SOLD!

  21. 2022-01-21
    listed $99,900 Active 780-char remark
    Show marketing remark (780 chars)

    Welcome to America's Sea Plane City, Tavares, Florida! There's so much to do in this tiny town and it's just a hop, skip and jump away from Mount Dora, where you can shop by gorgeous Lake Dora until your heart's content or go on an evening cruise. So much to enjoy in Lake County! The Tavares Entertainment district offers a rich night life including music and tons of delicious local restaurants- or take a seaplane ride to see the town from a different view! You can rest easy in this darling 2BD, 1BA condominium with everything you need to relax and enjoy Florida. This first floor unit is in a great location in the complex with your assigned parking spot right out your door! There's also a nice community pool to enjoy Florida days! Hurry and see this one before it's SOLD!

  22. 2020-02-18
    soldstatus $63,000
  23. 2020-02-14
    soldstatus $63,000 Sold
  24. 2019-12-04
    status Pending
  25. 2019-11-14
    listed $64,900 Active
  26. 2015-06-30
    historical
  27. 2015-03-26
    price $44,900
  28. 2015-01-29
    listed $49,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 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
$18,520
− Mortgage interest
−$5,490
− Property taxes
−$1,470
− Insurance
−$490
− Repairs & maintenance
−$1,482
− Management
−$1,482
− HOA
−$3,600
− Depreciation
−$2,851
Taxable income
$1,657
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$398
After-tax cash flow
$2,506/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 — Tavares

Score
76/100
State rank
#220
US rank
#3464

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tavares, FL
County
Lake County · 364,602 people
City population
25,042
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
25,042
Household income
$63,472
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
586.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 14% Two or more races 8% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Cuban 2% Dominican 1%
Common ancestry
Romanian 4% Italian 3% Slovak 2%
Foreign-born
9% · Canada, Dominican Republic, Jamaica
Languages at home
85% English-only · Spanish 11% Other Indo-European 2% Other Asian/Pacific 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
▼ -88.07%
Current HPI
288.7123
Rent YoY
▲ 4.05%
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

+100.0% since first listed
15 events — show timeline
  • 2026-03-07 Listed $98,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-05 Price Changed $119,000 Stellar MLS as Distributed by MLS Grid
  • 2024-06-28 Listed $132,650 Stellar MLS as Distributed by MLS Grid
  • 2022-02-25 Sold (Public Records) $100,000 Public Records
  • 2022-02-18 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-01-21 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2020-02-18 Sold (Public Records) $63,000 Public Records
  • 2020-02-14 Sold (MLS) $63,000 Stellar MLS as Distributed by MLS Grid
  • 2019-12-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-11-14 Listed $64,900 Stellar MLS as Distributed by MLS Grid
  • 2015-06-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-03-26 Price Changed $44,900 Stellar MLS as Distributed by MLS Grid
  • 2015-01-29 Listed $49,000 Stellar MLS as Distributed by MLS Grid

Property tax history

-8.3%/yr

Latest (2025): $182 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…