CashFlowRE
Sign in Sign up
2319 S Summerlin Ave
B Composite 71.41
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 +27.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.0/10.0
  • Schools +5.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

2319 S Summerlin Ave · Sanford, FL 32771
2 bd · 1.0 ba · 925 sqft · SingleFamily public records · 79 Days on market
Built 1954 6,600 sqft lot Est $213k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

FIXER-UPPER. SOLD AS-IS. CASH ONLY. ON CORNER LOT ACROSS FROM PARK. GREAT LOCATION CLOSE TO DOWNTOWN SANFORD.

Key facts

  • Across from park
  • Corner lot
  • 6,600 sq ft lot

Tags

CORNER LOTACROSS FROM PARK

Property features AI

Finance

  • Other: Pets allowed with no restrictions; Active Under Contract

Exterior

  • Parking: Driveway with room for 2 vehicles
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; One story; Faces west; Resale condition
  • Construction: Built with wood frame construction; Shingle roof; Block foundation; 1 total story
  • Exterior features: Corner lot; Not waterfront

Interior

  • Bedrooms: 1 bedroom on the main level
  • Flooring: Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present (type: Other); Wall/Window cooling units
  • Interior features: Other flooring

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 3.6% in Sanford — 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 73/100 on livability (#316 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime F, amenities F.
  • Seminole (suburban): math 57% / reading 61% proficiency, ranked #13 of 73 in FL (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 561 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,979 units permitted in Seminole County in 2024 (1,191 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Seminole County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $115k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.10%
Cap rate
9.70%
Cash-on-cash
12.17%
DSCR
1.54
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$212,750
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2402 Stevens Ave 0.10mi 2/1.0 993 (+7%) 8mo $140,000 $141 76
1501 Wynnewood Dr 0.22mi 3/1.0 (+1) 1,011 (+9%) 0mo $196,000 $194 69
1500 S Summerlin Ave 0.58mi 2/1.0 952 (+3%) 2mo $148,000 $155 67
1523 S Mellonville Ave 0.56mi 2/1.0 912 (-1%) 10mo $210,000 $230 64
2001 Adams Ave 0.24mi 3/1.0 (+1) 850 (-8%) 21mo $240,000 $282 53
1906 S Summerlin Ave 0.34mi 3/1.0 (+1) 1,015 (+10%) 12mo $225,000 $222 53
1502 S Summerlin Ave 0.57mi 3/2.0 (+1) 952 (+3%) 11mo $235,000 $247 51
2440 Grandview Ave 0.74mi 2/1.5 984 (+6%) 10mo $265,000 $269 44
1807 S Summerlin Ave 0.44mi 3/1.0 (+1) 995 (+8%) 21mo $228,000 $229 44
814 Rosalia Dr 0.63mi 3/1.0 (+1) 804 (-13%) 6mo $169,900 $211 39
2519 Yale Ave 0.64mi 3/2.0 (+1) 1,059 (+14%) 3mo $271,000 $256 35
1326 S Summerlin Ave 0.62mi 3/2.0 (+1) 1,008 (+9%) 16mo $256,000 $254 34

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 · 0.38% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,493
Equity at exit
$22,351
10-year hold
IRR
6.0%
Equity multiple
1.40×
Total profit
$16,798
Equity at exit
$12,961

Cash invested: $41,972 (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 32771

Rents YoY
0.4%
Active inventory
561
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$31 /mo · $368/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$426

Break-even live

Break-even rent $1,113
Max offer price $149,900
Occupancy floor 69%

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
$37,475
Closing costs
$4,497
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
131 Langston Dr Sanford, FL 3.0 1.5 1082 $1,697 $1.57 20d 1 0.05mi
838 Rosalia Dr Sanford, FL 2.0 1.0 873 $1,600 $1.83 12d 1 0.53mi
1711 Roseberry Ln Sanford, FL 3.0 2.0 984 $2,150 $2.18 5d 1 0.57mi
619 San Lanta Cir Sanford, FL 3.0 2.0 1092 $1,796 $1.64 15d 1 0.72mi
1111 Willow Ave Sanford, FL 2.0 1.0 648 $1,050 $1.62 24d 1 0.85mi
2420 Daffadil Ter Sanford, FL 3.0 2.0 1097 $1,850 $1.69 18d 1 0.90mi
101 E 21st St Sanford, FL 3.0 2.0 896 $2,500 $2.79 24d 1 0.96mi
918 E 10th St Unit 918A Sanford, FL 2.0 1.0 745 $945 $1.27 24d 1 0.97mi
404 E 14th St Unit 202 Sanford, FL 1.0 1.0 600 $1,095 $1.82 16d 1 0.97mi
2628 Daffadil Ter Sanford, FL 3.0 2.0 1099 $1,995 $1.82 5d 1 0.99mi
1005 Pine Ave Unit A Sanford, FL 1.0 1.0 636 $850 $1.34 5d 1 1.06mi
2561 Daffadil Ter Sanford, FL 3.0 2.0 1099 $1,900 $1.73 24d 1 1.07mi
2441 Church St Sanford, FL 3.0 1.0 1057 $1,550 $1.47 24d 1 1.11mi
912 Pine Ave Sanford, FL 2.0 1.0 1122 $1,595 $1.42 24d 1 1.13mi
2522 S Oak Ave Unit A Sanford, FL 2.0 2.0 963 $1,300 $1.35 24d 1 1.15mi
2526 S Oak Ave Unit A Sanford, FL 2.0 2.0 962 $1,500 $1.56 15d 1 1.17mi
2541 Myrtle Ave Unit C Sanford, FL 2.0 2.0 1000 $1,465 $1.47 3d 1 1.17mi
2340 Broadway St Sanford, FL 3.0 1.0 1084 $800 $0.74 18d 1 1.31mi
517 E 5th St Unit B Sanford, FL 2.0 1.0 540 $1,050 $1.94 24d 1 1.35mi
3320 Lincoln St Sanford, FL 2.0 1.0 648 $700 $1.08 24d 1 1.38mi
612 S Park Ave Unit 4 Sanford, FL 2.0 1.0 720 $1,295 $1.80 22d 1 1.46mi

Listing history 17 events

  1. 2026-06-18
    days on market $149,900 Active 79 DOM
  2. 2026-06-17
    days on market $149,900 Active 78 DOM
  3. 2026-06-16
    days on market $149,900 Active 77 DOM
  4. 2026-06-15
    days on market $149,900 Active 76 DOM
  5. 2026-06-13
    days on market $149,900 Active 74 DOM
  6. 2026-06-09
    days on market $149,900 Active 70 DOM
  7. 2026-06-08
    days on market $149,900 Active 69 DOM
  8. 2026-06-07
    days on market $149,900 Active 68 DOM
  9. 2026-06-04
    days on market $149,900 Active 65 DOM
  10. 2026-06-03
    days on market $149,900 Active 64 DOM
  11. 2026-06-02
    days on market $149,900 Active 63 DOM
  12. 2026-06-01
    days on market $149,900 Active 62 DOM
  13. 2026-05-31
    days on market $149,900 Active 61 DOM
  14. 2026-05-14
    historical Active Under Contract
  15. 2026-03-31
    listed $149,900 Active
  16. 2026-02-16
    soldstatus $115,000
  17. 1988-11-01
    soldstatus $36,000

ⓘ 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
$368 · $31/mo
Projected year-2 tax
$1,244 · $104/mo
Expected delta
+$876/yr (+$73/mo · 237.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 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
$19,821
− Mortgage interest
−$8,397
− Property taxes
−$368
− Insurance
−$750
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$4,361
Taxable income
$2,775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$666
After-tax cash flow
$4,442/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
Seminole
NCES district ID
1201710
Math proficiency
57% ▼ -7.00%
Reading proficiency
61% ▼ -1.00%
Median HH income
$58,478
Composite
51.05/100
National rank
#1769
State rank
#13 of 73 in FL

Livability — Sanford

Score
73/100
State rank
#316
US rank
#5359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanford, FL
County
Seminole County · 436,154 people
City population
96,638
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
62,606
Household income
$77,868
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
2645.0

Population outlook (Seminole County) Hauer SSP2

Today (2025)
515,494 people
By 2030
545,713 · +5.9%
By 2040
598,068 · +16.0%
By 2050
640,663 · +24.3%
By 2075
724,461 · +40.5%
By 2100
755,530 · +46.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 43% Black 24% Hispanic / Latino 23% Two or more races 13% Asian 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7% Cuban 2% Dominican 2%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
18% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 15% Other Indo-European 3% Other Asian/Pacific 1%

Political lean MEDSL · Seminole

2024 margin
Toss-up / Even · D 47.6% · R 51.1% · Other 1.3%
2008→2024 swing
-0.8pp no change · 2008: -2.8pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.8 2016: R+1.6 2012: R+6.5 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -281.27%
Current HPI
299.2738
Rent YoY
▲ 0.38%
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

+316.4% since first listed
4 events — show timeline
  • 2026-05-14 Contingent Beaches MLS
  • 2026-03-31 Listed $149,900 Beaches MLS
  • 2026-02-16 Sold (Public Records) $115,000 Public Records
  • 1988-11-01 Sold (Public Records) $36,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $368 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…