CashFlowRE
Sign in Sign up
933 and 935 Robinhood Ct Duplex
D Composite 41.97
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 +13.3/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • DSCR +4.0/10.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$549,000

933 and 935 Robinhood Ct · Maitland, FL 32751
6 bd · 4.0 ba · 2,484 sqft · MultiFamily public records · 206 Days on market
Built 1979 0.39 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

HUGE PRICE DROP! Whole Duplex. 6/4 (3 bed 2 bath in each unit). The Duplex is located in a cul-de-sac on a large lot that backs up to walking trail. Oakmont neighborhood has access directly to Sunrail Maitland Station. No HOA. Unit 933 has a fireplace for those cold Florida winters. The backyard is fully fenced and has an above-the-ground pool and a fully functionable bar with electric and running water. Great Investment Opportunity! Reroofed in 2018. FREE 1-0 Temporary Buydown Rate (receive a 1% lower rate for 12 months) through the seller's preferred lender. Ask your agent for more info!! Offer expires June 30th.

Key facts

  • Walking trail
  • Backyard
  • Cul-de-sac

Tags

CUL-DE-SACWALKING TRAILFIREPLACEBACKYARDABOVE-THE-GROUND POOLFULLY FUNCTIONABLE BAR

Property features AI

Finance

  • Other: Zoned RSF-D
  • Financial info: Property listed as residential income (duplex); Two units total; Annual net income reported (value listed in records)
  • HOA & community: No HOA indicated

Exterior

  • Parking: 4 garage spaces total; Each unit includes an attached 2-car garage
  • Security: Security features not specified
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Duplex residential income property; Single building containing both units; Total living area reported as 2,484 square feet; Lot approximately 0.39 acres
  • Construction: Vinyl siding exterior; Shingle roof; Slab foundation; Year built not specified
  • Exterior features: Fenced yard; Sidewalks; Above-ground private pool; Paved road access

Interior

  • Kitchen: Appliances not specified
  • Bedrooms: 6 total bedrooms (configured as two 3-bedroom units)
  • Flooring: Flooring not specified
  • Bathrooms: 4 total bathrooms (each unit has 2 bathrooms)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Wood-burning fireplace
  • Laundry & utility: Laundry area located in garage

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 × 3-bed/2.0-bath units multifamily listed at $549k.

Deal economics

  • At list price, monthly cash flow is $-1 ($-8/yr) — negative. Per door: $0/mo.
  • To cash-flow at today's rent, offer at most $549k (0.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $473k (13.8% below list).
  • Recommended offer: $473k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.8% in Maitland — 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 79/100 on livability (#154 in FL, #2,315 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: amenities F, cost of living F.
  • Orange (suburban): math 46% / reading 51% proficiency, ranked #43 of 73 in FL (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lake Sybelia Elementary (math 52% / reading 47%, grade D, #1,088 of 2,144 statewide, top 53%, 468 students, 51% FRL); Maitland Middle (math 62% / reading 61%, grade B+, #124 of 571 statewide, top 22%, 800 students, 47% FRL); Edgewater High (math 14% / reading 46%, grade F, #441 of 667 statewide, top 67%, 2,059 students, 52% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 200 active listings in the ZIP; solid renter incomes; 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
  • At $4,732/mo this rent would consume 60% of the median local household income ($95k/yr) (locally 950% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Orange County population projected at +52% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 206 days — a 12% lower offer ($483k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $201k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $128k; list at $549k implies a 329% 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $473,200 (13.8% 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. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-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?
  9. 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?
  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
0.86%
Cap rate
6.29%
Cash-on-cash
-0.01%
DSCR
1.00
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.86% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.39×
Total profit
$-94,333
Equity at exit
$81,858
10-year hold
IRR
-11.9%
Equity multiple
0.33×
Total profit
$-103,569
Equity at exit
$47,467

Cash invested: $153,720 (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 32751

Rents YoY
1.9%
Active inventory
200
Price-to-rent
19.3×

Monthly cashflow live

Estimated rent
$4,732 high interval (Pro) →
Mortgage (P&I)
$2,879
Tax from tax record
$631 /mo · $7,574/yr
Insurance
$229
HOA
$0
Vacancy / Maint / Mgmt
$994
Net cashflow
$-1

Break-even live

Break-even rent $4,733
Max offer price $548,884
Occupancy floor 95%

Sensitivity live

Price -10% $310 -5% $155 +0% $-1 +5% $-156 +10% $-311
Rent -10% $-374 -5% $-188 +0% $-1 +5% $186 +10% $373
Rate -1.0pp $276 -0.5pp $139 base $-1 +0.5pp $-143 +1.0pp $-288

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,732

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
$137,250
Closing costs
$16,470
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 24 events

  1. 2026-06-21
    days on market $549,000 Active 206 DOM
  2. 2026-06-18
    days on market $549,000 Active 203 DOM
  3. 2026-06-17
    days on market $549,000 Active 202 DOM
  4. 2026-06-16
    days on market $549,000 Active 201 DOM
  5. 2026-06-15
    days on market $549,000 Active 200 DOM
  6. 2026-06-13
    days on market $549,000 Active 198 DOM
  7. 2026-06-13
    pricedays on market $549,000 Active 197 DOM
  8. 2026-06-09
    days on market $599,900 Active 194 DOM
  9. 2026-06-08
    days on market $599,900 Active 193 DOM
  10. 2026-06-07
    days on market $599,900 Active 192 DOM
  11. 2026-06-04
    days on market $599,900 Active 189 DOM
  12. 2026-06-03
    days on market $599,900 Active 188 DOM
  13. 2026-06-02
    days on market $599,900 Active 187 DOM
  14. 2026-06-02
    days on market $599,900 Active 186 DOM
  15. 2026-05-31
    days on market $599,900 Active 185 DOM
  16. 2026-04-14
    price $599,900
  17. 2026-04-07
    status Active
  18. 2026-03-04
    status Pending
  19. 2026-01-23
    price $675,000
  20. 2025-11-17
    price $699,900
  21. 2025-10-24
    listed $750,000 Active
  22. 2025-10-24
    historical
  23. 2025-10-22
    listed $750,000 Active
  24. 1990-06-01
    soldstatus $128,000

ⓘ 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
$7,574 · $631/mo
Projected year-2 tax
$7,574 · $631/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 2/10 Low 0 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
$56,784
− Mortgage interest
−$30,753
− Property taxes
−$7,574
− Insurance
−$2,745
− Repairs & maintenance
−$4,543
− Management
−$4,543
− Depreciation
−$15,971
Taxable loss
−$9,344
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,243
After-tax cash flow
$2,235/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
Orange
NCES district ID
1201440
Math proficiency
46% ▼ -9.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$49,350
Composite
41.47/100
National rank
#3461
State rank
#43 of 73 in FL

Livability — Maitland

Score
79/100
State rank
#154
US rank
#2315

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maitland, FL
County
Orange County · 1,471,359 people
City population
22,103
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
22,103
Household income
$95,387
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
950.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
1,618,226 people
By 2030
1,787,404 · +10.5%
By 2040
2,125,621 · +31.4%
By 2050
2,454,016 · +51.6%
By 2075
3,173,711 · +96.1%
By 2100
3,607,781 · +122.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 15% Black 13% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 6% Cuban 1% Dominican 1%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
9% · Canada, China, Jamaica
Languages at home
83% English-only · Spanish 12% Other Indo-European 2% Chinese 1%

Political lean MEDSL · Orange

2024 margin
D (+13.6) · D 56.1% · R 42.5% · Other 1.3%
2008→2024 swing
-5.0pp toward R · 2008: 18.6pp · 2024: 13.6pp
All cycles
2024: D+13.6 2020: D+23.1 2016: D+24.6 2012: D+18.2 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -342.25%
Current HPI
316.2808
Rent YoY
▲ 1.86%
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

+368.7% since first listed
9 events — show timeline
  • 2026-04-14 Price Changed $599,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $675,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-17 Price Changed $699,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-24 Listed $750,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-22 Listed $750,000 Stellar MLS as Distributed by MLS Grid
  • 1990-06-01 Sold (Public Records) $128,000 Public Records

Property tax history

+9.5%/yr

Latest (2025): $7,574 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…