CashFlowRE
Sign in Sign up
4847 Eagles Nest Rd
D Composite 42.84
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).

  • Cash flow +14.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Schools +4.2/10.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$171,500

4847 Eagles Nest Rd · Fruitland Park, FL 34731
2 bd · 1.0 ba · 780 sqft · SingleFamily public records · 54 Days on market
Built 1956 0.30 ac lot

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

Listing remarks MLS

This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

Key facts

  • Major recent updates
  • Screened-in lanai
  • .30 acres

Tags

.30 ACRESMAJOR RECENT UPDATESQUIET DEAD-END ROADNEW BREAKFAST NOOKSCREENED-IN LANAINEW ROOF

Property features AI

Finance

  • Other: Property zoned R-1; Homestead exempt; Lot approximately 0.3 acres (100 x 132); Gravel road access, publicly maintained
  • Financial info: No lease restrictions indicated
  • HOA & community: No association; Pets allowed (cats and dogs OK)

Exterior

  • Parking: Carport with space for 2 vehicles
  • Security: Smoke detector(s)
  • Utilities: Well water; Septic tank; Electricity connected; Broadband/high-speed internet available; Private utilities
  • Home design: Single family residence; Residential property; One story; South-facing; Completed/ready
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on wooded lot
  • Exterior features: Screened porch; Outdoor lighting; Rain gutters; On-site storage; Wood fencing; Private, dead-end paved street

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms (one-level)
  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Eat-in kitchen; Window treatments; Porch (screened); Interior lighting and storage
  • Laundry & utility: Washer hookup; Electric dryer hookup; Outside laundry access

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 $172k.

Deal economics

  • At list price, monthly cash flow is $41 ($487/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (14.0% below list).
  • Recommended offer: $147k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.0% in Fruitland Park — 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 70/100 on livability (#447 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime 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: Fruitland Park Elementary School (math 46% / reading 41%, grade F, #1,345 of 2,144 statewide, top 64%, 733 students, 66% FRL); Carver Middle School (math 41% / reading 41%, grade F, #353 of 571 statewide, top 63%, 837 students, 65% FRL); Leesburg High School (math 24% / reading 32%, grade F, #464 of 667 statewide, top 70%, 1,641 students, 58% FRL).
  • Zoned-school proficiency averages 38% at this address vs 50% district-wide (-12 pts) — the specific schools serving this property underperform the Lake average; the district grade overstates school quality for this exact location.
  • Market conditions: 168 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 6 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.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,429 (14.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.86%
Cap rate
6.58%
Cash-on-cash
1.01%
DSCR
1.05
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-14.7%
Equity multiple
0.47×
Total profit
$-25,221
Equity at exit
$25,571
10-year hold
IRR
-6.0%
Equity multiple
0.61×
Total profit
$-18,696
Equity at exit
$14,828

Cash invested: $48,020 (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 34731

Home prices YoY
-10.1%
Active inventory
168
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,474 medium interval (Pro) →
Mortgage (P&I)
$899
Tax from tax record
$153 /mo · $1,839/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$41

Break-even live

Break-even rent $1,423
Max offer price $171,500
Occupancy floor 92%

Sensitivity live

Price -10% $138 -5% $89 +0% $41 +5% $-8 +10% $-57
Rent -10% $-76 -5% $-18 +0% $41 +5% $99 +10% $157
Rate -1.0pp $127 -0.5pp $84 base $41 +0.5pp $-4 +1.0pp $-49

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
$42,875
Closing costs
$5,145
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.

Listing history 35 events

  1. 2026-06-09
    days on market $171,500 Active 54 DOM
  2. 2026-06-08
    days on market $171,500 Active 53 DOM
  3. 2026-06-07
    days on market $171,500 Active 52 DOM
  4. 2026-06-04
    days on market $171,500 Active 49 DOM
  5. 2026-06-03
    days on market $171,500 Active 48 DOM
  6. 2026-06-02
    days on market $171,500 Active 47 DOM
  7. 2026-06-01
    days on market $171,500 Active 46 DOM
  8. 2026-05-31
    days on market $171,500 Active 45 DOM
  9. 2026-04-24
    price $173,900
  10. 2026-04-16
    listed $178,900 Active
  11. 2026-04-09
    historical
  12. 2026-03-25
    price $178,900
  13. 2026-03-19
    price $183,900
  14. 2026-03-10
    price $188,900
  15. 2026-03-05
    price $193,000
  16. 2026-02-19
    price $195,000
  17. 2026-02-05
    price $197,000
  18. 2026-01-02
    listed $199,900 Active
  19. 2023-03-28
    soldstatus $167,000
  20. 2023-03-23
    soldstatus $167,000 Closed 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  21. 2023-02-09
    status Pending 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  22. 2023-01-20
    price $171,500 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  23. 2023-01-10
    price $174,000 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  24. 2022-12-05
    price $184,000 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  25. 2022-11-01
    listed $189,000 Active 996-char remark
    Show marketing remark (996 chars)

    This home is a must see to fully appreciate! This peaceful and serene 2 bed, 1 bath single story block home is surrounded by lush landscaping. As you arrive to this gorgeous property you'll enjoy the peace of your fenced in front AND backyard. You have an enclosed front porch for dining, or morning coffee and evening beverages! The home is fully tiled throughout. A side entry allows you to leave your car and enter the home. Your living area overlooks the large front yard and the screened in porch allow for open doors in the cool winter season. The two bedrooms are a good size with excellent lighting, and the shared bathroom features soaking tub and shower combo. Located between the Villages and downtown Leesburg with shops and eateries, as well as easy access to the Clermont Chain of Lakes that offers fishing, boating, and water sports. Lake Griffin is only minutes from the home. A short drive to major highways, downtown Orlando and theme parks. Call to schedule your showing today!

  26. 2020-04-15
    status Pending
  27. 2020-04-15
    historical
  28. 2020-03-03
    price $109,900
  29. 2020-02-24
    price $114,900
  30. 2020-02-13
    status Active
  31. 2020-01-17
    status Pending
  32. 2020-01-01
    status Active
  33. 2019-12-21
    status Pending
  34. 2019-12-18
    listed $116,900 Active
  35. 2003-09-15
    soldstatus $53,000

ⓘ 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
$1,839 · $153/mo
Projected year-2 tax
$1,839 · $153/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 8/10 Severe 7 d/yr ≥107°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$17,691
− Mortgage interest
−$9,607
− Property taxes
−$1,839
− Insurance
−$858
− Repairs & maintenance
−$1,415
− Management
−$1,415
− Depreciation
−$4,989
Taxable loss
−$2,432
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$584
After-tax cash flow
$1,071/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 — Fruitland Park

Score
70/100
State rank
#447
US rank
#8098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lake County · 364,602 people
City population
12,196
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
12,196
Household income
$66,300
Rent vs Own
12.2% rent · 87.8% own
Severe rent burden
269.0

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 (76%)
Race & ethnicity
White 76% Black 11% Two or more races 11% Hispanic / Latino 3%
Common ancestry
Romanian 3% Serbian 2% Iranian 2%
Foreign-born
5% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 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
▼ -35.91%
Current HPI
318.8206
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

+228.1% since first listed
27 events — show timeline
  • 2026-04-24 Price Changed $173,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Listed $178,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Price Changed $178,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-19 Price Changed $183,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $188,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $193,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-19 Price Changed $195,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-05 Price Changed $197,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-02 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2023-03-28 Sold (Public Records) $167,000 Public Records
  • 2023-03-23 Sold (MLS) $167,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-01-20 Price Changed $171,500 Stellar MLS as Distributed by MLS Grid
  • 2023-01-10 Price Changed $174,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-05 Price Changed $184,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-01 Listed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2020-04-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-04-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2020-03-03 Price Changed $109,900 Stellar MLS as Distributed by MLS Grid
  • 2020-02-24 Price Changed $114,900 Stellar MLS as Distributed by MLS Grid
  • 2020-02-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2020-01-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-01-01 Relisted Stellar MLS as Distributed by MLS Grid
  • 2019-12-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-12-18 Listed $116,900 Stellar MLS as Distributed by MLS Grid
  • 2003-09-15 Sold (Public Records) $53,000 Public Records

Property tax history

+8.5%/yr

Latest (2025): $1,839 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…