3150 Paradox Cir #305 · Kissimmee, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +14.8/15.0
- 1% rule +4.3/10.0
- Condition / age +4.0/5.0
- Livability +3.9/5.0
- Schools +3.8/10.0
- Cash flow +3.4/30.0
- Rent growth +2.2/5.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$280,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to Storey Lake Resort! This beautifully 2-bedroom, 2-bathroom condo is ideally located just minutes from Disney and major highways—perfect as a primary residence, vacation home, or income-producing investment. Situated on the 3rd floor with convenient elevator access, the unit features an open-concept layout with tile flooring throughout the entire unit, and comfortable carpet in the bedrooms. The modern kitchen is equipped with granite countertops, offering both style and functionality. Enjoy a private balcony with lovely views, plus the convenience of a washer and dryer in-unit.
Key facts
- Clubhouse
- Private balcony
- Washer and dryer
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $280k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-859 ($-10k/yr) — negative.
- To cash-flow at today's rent, offer at most $128k (54.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (6.7% below list).
- Recommended offer: $128k (54.2% below list) — sets the bar for cash-flow.
- Cap rate 2.6% vs local median 3.6% in Kissimmee — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
Location & tenants
- Location reads 77/100 on livability (#181 in FL, #2,841 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime D-, employment D-.
- Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Flora Ridge Elementary School (math 34% / reading 39%, grade F, #1,656 of 2,144 statewide, top 78%, 1,043 students, 50% FRL); Kissimmee Middle School (math 28% / reading 31%, grade F, #469 of 571 statewide, top 84%, 1,289 students, 59% FRL); Celebration High School (math 42% / reading 56%, grade D, #193 of 667 statewide, top 29%, 2,769 students, 48% FRL).
- Market conditions: Rents soft (-1.2%/yr); 1881 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
- This rent runs 44% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 201 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $237k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 34% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 201 days. Have you received any prior offers? Is the seller open to a 54% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is D 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?
- 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?
- 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.
- 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.
- 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
- 0.93% ✗
- Cap rate
- 2.61%
- Cash-on-cash
- -13.14%
- DSCR
- 0.42
- GRM
- 8.9
CMA / ARV
- ARV (median comp)
- $334,537
- List price
- $280,000
- Delta
- -16.30%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4751 Clock Tower Dr #204 | 0.16mi | 2/2.0 | 1,126 (0%) | 1mo | $265,000 | $235 | 92 |
| 3180 Paradox Cir #203 | 0.04mi | 2/2.0 | 1,196 (+6%) | 2mo | $279,990 | $234 | 86 |
| 3111 Paradox Cir #208 | 0.09mi | 3/2.0 (+1) | 1,329 (+18%) | 1mo | $325,000 | $245 | 65 |
| 3266 Peace Pipe Dr | 1.30mi | 2/2.0 | 1,123 (-0%) | 1mo | $260,000 | $232 | 64 |
| 3002 Limbo Ln #101 | 0.88mi | 2/2.0 | 1,066 (-5%) | 1mo | $240,000 | $225 | 55 |
| 8125 Resort Village Dr #5409 | 1.19mi | 2/2.0 | 1,060 (-6%) | 1mo | $130,000 | $123 | 54 |
| 2788 Club Cortile Cir Unit A | 1.00mi | 3/2.0 (+1) | 1,204 (+7%) | 2mo | $195,000 | $162 | 47 |
| 3002 Bonfire Beach Dr #202 | 0.78mi | 2/2.0 | 1,271 (+13%) | 1mo | $230,000 | $181 | 43 |
| 4560 Yellowgold Rd E #103 | 1.19mi | 3/2.0 (+1) | 1,296 (+15%) | 0mo | $175,000 | $135 | 35 |
| 4562 Jonafree Ln #106 | 1.14mi | 3/2.0 (+1) | 1,296 (+15%) | 0mo | $207,500 | $160 | 35 |
| 3137 Bear Path | 1.24mi | 3/2.0 (+1) | 1,377 (+22%) | 0mo | $420,000 | $305 | 35 |
| 3148 Pinto Dr | 1.42mi | 3/2.0 (+1) | 1,328 (+18%) | 2mo | $340,000 | $256 | 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 · 0.0% rent growth · sell at horizon
- IRR
- -46.7%
- Equity multiple
- -0.37×
- Total profit
- $-107,072
- Equity at exit
- $41,749
- IRR
- —
- Equity multiple
- -1.43×
- Total profit
- $-190,613
- Equity at exit
- $24,209
Cash invested: $78,400 (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
Active competition Active MLS
- For sale now
- 0 active · 2 under contract
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 34746
- Home prices YoY
- -33.4%
- Rents YoY
- -1.2%
- Active inventory
- 1881
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $2,611 high interval (Pro) →
- Mortgage (P&I)
- −$1,468
- Tax from tax record
- −$457 /mo · $5,490/yr
- Insurance
- −$117
- HOA
- −$879
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$548
- Net cashflow
- $-859
Break-even live
Sensitivity live
| Price | -10% $-700 | -5% $-779 | +0% $-859 | +5% $-938 | +10% $-1,017 |
|---|---|---|---|---|---|
| Rent | -10% $-1,065 | -5% $-962 | +0% $-859 | +5% $-756 | +10% $-652 |
| Rate | -1.0pp $-718 | -0.5pp $-788 | base $-859 | +0.5pp $-931 | +1.0pp $-1,005 |
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
- $70,000
- Closing costs
- $8,400
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3161 Paradox Cir Kissimmee, FL | 3.0 | 3.0 | 1329 | $2,400 | $1.81 | 10d | 1 | 0.01mi |
| 3151 Paradox Cir Unit 1 Kissimmee, FL | 2.0 | 2.0 | 1181 | $2,700 | $2.29 | 10d | 1 | 0.04mi |
| 3171 Paradox Cir Unit 1 Kissimmee, FL | 2.0 | 2.0 | 1181 | $2,250 | $1.91 | 10d | 1 | 0.05mi |
| 3120 Paradox Cir #108 Kissimmee, FL | 3.0 | 2.0 | 1329 | $2,600 | $1.96 | 164d | 1 | 0.07mi |
| 3120 Paradox Cir Unit 1603843P Kissimmee, FL | 2.0 | 2.0 | 1280 | $4,171 | $3.26 | 2d | 1 | 0.07mi |
| 3191 Paradox Cir Unit 205 Kissimmee, FL | 2.0 | 2.5 | 1126 | $2,500 | $2.22 | 164d | 1 | 0.08mi |
| 3191 Paradox Cir Unit 1603818P Kissimmee, FL | 2.0–3.0 | 2.0 | 1237 | $2,611 | $2.11 | 2d | 2 | 0.08mi |
| 3111 Paradox Cir Unit 1018148P Kissimmee, FL | 3.0 | 2.0 | 1184 | $3,939 | $3.33 | 122d | 1 | 0.12mi |
| 4721 Clock Tower Dr Unit 1359866P Kissimmee, FL | 2.0 | 2.0 | 1184 | $3,280 | $2.77 | 143d | 1 | 0.14mi |
| 4731 Clock Tower Dr Unit 1603793P Kissimmee, FL | 2.0 | 2.0 | 1227 | $4,578 | $3.73 | 2d | 1 | 0.14mi |
| 4741 Clock Tower Dr #107 Kissimmee, FL | 2.0 | 2.0 | 1186 | $2,800 | $2.36 | 10d | 1 | 0.16mi |
| 4751 Clock Tower Dr Kissimmee, FL | 2.0 | 2.0 | 1196 | $2,100 | $1.76 | 10d | 1 | 0.18mi |
| 3251 Prime Park Cir Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 1020 | $1,984 | $1.94 | 0d | 17 | 0.33mi |
| 4701 Luminous Loop Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 973 | $1,925 | $1.98 | 2d | 18 | 0.35mi |
| 4865 Big Pine Loop Kissimmee, FL | 3.0 | 1.0–2.0 | 1023 | $2,726 | $2.66 | 3d | 1 | 0.37mi |
| 4865 Big Pine Loop Kissimmee, FL | 3.0 | 1.0–2.0 | 1023 | $2,834 | $2.77 | 10d | 297 | 0.37mi |
| 4865 Big Pine Loop Kissimmee, FL | 3.0 | 1.0–2.0 | 1023 | $2,955 | $2.89 | 155d | 127 | 0.38mi |
| 4950 Lunar Ln Kissimmee, FL | 4.0 | 1.0–4.0 | 1129 | $2,642 | $2.34 | 1d | 43 | 0.62mi |
| 2966 Sadina St Unit 106 Kissimmee, FL | 2.0 | 2.5 | 885 | $1,113 | $1.26 | 35d | 1 | 0.72mi |
| 2954 Sadina St Kissimmee, FL | 2.0 | 2.5 | 885 | $1,249 | $1.41 | 0d | 2 | 0.75mi |
| 4787 W Irlo Bronson Memorial Hwy Kissimmee, FL | 2.0–3.0 | 2.0 | 943 | $1,660 | $1.76 | 1d | 7 | 0.76mi |
| 1111 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 10d | 1 | 0.83mi |
| 1115 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 85d | 1 | 0.84mi |
| 1110 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,100 | $2.00 | 29d | 1 | 0.84mi |
| 1110 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 164d | 1 | 0.84mi |
| 1124 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 10d | 1 | 0.85mi |
| 1125 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,100 | $2.00 | 10d | 1 | 0.85mi |
| 3007 Bonfire Beach Dr #103 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,699 | $1.47 | 10d | 1 | 0.86mi |
| 3003 Limbo Ln #203 Kissimmee, FL | 2.0 | 2.0 | 1271 | $1,750 | $1.38 | 87d | 1 | 0.89mi |
| 1021 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,100 | $2.00 | 10d | 1 | 0.90mi |
| 1009 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 85d | 1 | 0.91mi |
| 5002 Mangrove Aly #102 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,550 | $1.34 | 87d | 1 | 0.91mi |
| 5002 Mangrove Aly #104 Kissimmee, FL | 2.0 | 2.0 | 1066 | $1,749 | $1.64 | 119d | 1 | 0.91mi |
| 5002 Mangrove Aly #104 Kissimmee, FL | 2.0 | 2.0 | 1066 | $1,749 | $1.64 | 151d | 1 | 0.91mi |
| 1024 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 164d | 1 | 0.91mi |
| 1006 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 85d | 1 | 0.92mi |
| 1005 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 10d | 1 | 0.92mi |
| 4350 Osceola Trail Rd Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 1112 | $1,664 | $1.50 | 0d | 18 | 0.92mi |
| 3016 Bonfire Beach Dr #103 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,800 | $1.55 | 53d | 1 | 0.93mi |
| 5006 Mangrove Aly #101 Kissimmee, FL | 1.0 | 1.0 | 834 | $1,650 | $1.98 | 107d | 1 | 0.95mi |
Property features AI
Finance
- Other
- UnfurnishedDirection faces northeast
- Financial info
- Total annual association fees $10,548No lease restrictions indicated
- HOA & community
- Monthly condo fee of $879 (monthly)Association requiredAssociation includes: 24-hour guard, pool, clubhouse, fitness center, playground, maintenance (structure and grounds), trashCommunity features: clubhouse, fitness center, pool, playground, sidewalks, association recreation (lease)Pets allowed with breed restrictions
Exterior
- Parking
- On-street parkingOpen parking
- Security
- 24-hour guard included in association amenities
- Utilities
- Public waterPublic sewerCable availableElectricity availableWater and sewer available
- Home design
- Residential condominiumLocated on the 3rd floorFaces northeastOne level unit in a 4-story building
- Construction
- Block, concrete and stucco constructionConcrete roofSlab foundationBuilding identified as 3150Built using concrete materials
- Exterior features
- BalconySliding doorsAsphalt road access
Interior
- Kitchen
- DisposalMicrowaveRangeRange hood
- Bedrooms
- 2 bedrooms
- Flooring
- Tile
- Bathrooms
- 2 full bathrooms
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Eat-in kitchenKitchen/family room comboBalcony access via sliding doors
- Laundry & utility
- WasherDryerLaundry located inside in a laundry closet
HOA detail $879/mo · $10,548/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-11-08days on market $280,000 Active 201 DOM
-
2026-11-07days on market $280,000 Active 200 DOM
-
2026-11-06days on market $280,000 Active 199 DOM
-
2026-11-05days on market $280,000 Active 198 DOM
-
2026-11-04days on market $280,000 Active 197 DOM
-
2026-11-02days on market $280,000 Active 195 DOM
-
2026-11-01days on market $280,000 Active 194 DOM
-
2026-10-31days on market $280,000 Active 193 DOM
-
2026-10-30days on market $280,000 Active 192 DOM
-
2026-10-29days on market $280,000 Active 191 DOM
-
2026-10-28days on market $280,000 Active 190 DOM
-
2026-10-27days on market $280,000 Active 189 DOM
-
2026-10-26days on market $280,000 Active 188 DOM
-
2026-10-25days on market $280,000 Active 187 DOM
-
2026-10-24days on market $280,000 Active 186 DOM
-
2026-10-23days on market $280,000 Active 185 DOM
-
2026-10-22days on market $280,000 Active 184 DOM
-
2026-10-21days on market $280,000 Active 183 DOM
-
2026-10-20days on market $280,000 Active 182 DOM
-
2026-10-19days on market $280,000 Active 181 DOM
-
2026-10-18days on market $280,000 Active 180 DOM
-
2026-10-17days on market $280,000 Active 179 DOM
-
2026-10-16price $280,000 Active 178 DOM
-
2026-10-10days on market $295,000 Active 178 DOM
-
2026-10-09days on market $295,000 Active 177 DOM
-
2026-10-08days on market $295,000 Active 176 DOM
-
2026-10-07days on market $295,000 Active 175 DOM
-
2026-10-06days on market $295,000 Active 174 DOM
-
2026-10-05days on market $295,000 Active 173 DOM
-
2026-10-05days on market $295,000 Active 172 DOM
-
2026-10-03days on market $295,000 Active 171 DOM
-
2026-10-02days on market $295,000 Active 170 DOM
-
2026-10-01days on market $295,000 Active 169 DOM
-
2026-09-30days on market $295,000 Active 168 DOM
-
2026-09-29days on market $295,000 Active 167 DOM
-
2026-09-28days on market $295,000 Active 166 DOM
-
2026-09-27days on market $295,000 Active 165 DOM
-
2026-09-25days on market $295,000 Active 163 DOM
-
2026-09-24days on market $295,000 Active 162 DOM
-
2026-09-23days on market $295,000 Active 161 DOM
-
2026-09-22days on market $295,000 Active 160 DOM
-
2026-09-21days on market $295,000 Active 159 DOM
-
2026-09-20days on market $295,000 Active 158 DOM
-
2026-09-19days on market $295,000 Active 157 DOM
-
2026-09-18days on market $295,000 Active 156 DOM
-
2026-09-17days on market $295,000 Active 155 DOM
-
2026-09-16days on market $295,000 Active 154 DOM
-
2026-09-15days on market $295,000 Active 153 DOM
-
2026-09-14days on market $295,000 Active 152 DOM
-
2026-09-13days on market $295,000 Active 151 DOM
ⓘ 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
- $5,490 · $457/mo
- Projected year-2 tax
- $5,490 · $457/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 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 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
- $31,333
- − Mortgage interest
- −$15,684
- − Property taxes
- −$5,490
- − Insurance
- −$1,400
- − Repairs & maintenance
- −$2,507
- − Management
- −$2,507
- − HOA
- −$10,548
- − Depreciation
- −$8,145
- Taxable loss
- −$14,948
- Est. tax savings @ 24.0%
- +$3,588
- After-tax cash flow
- $-6,717/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.
Condition & rehab AI · 12 photos
This 2-bedroom, 2-bathroom condo is in excellent condition with a modern kitchen and bathrooms. It's located in a well-maintained resort with amenities like a pool and water park. The property is move-in ready and has the potential for significant value increase with minor improvements.
Value-add opportunities
- Both Landscaping and curb appeal improvements — Enhances the property's visual appeal and could attract more buyers or renters ↑
- Both Painting the exterior — Fresh paint can make the property look more appealing and maintain its value ↑
- Both Upgrading the kitchen appliances — Modern appliances can increase the property's value and attract more buyers or renters ↑
Zoned Schools
Schools (NCES district)
- District
- Osceola
- NCES district ID
- 1201470
- Math proficiency
- 39% ▼ -9.00%
- Reading proficiency
- 45% ▼ -4.00%
- Median HH income
- $45,528
- Composite
- 35.7/100
- National rank
- #4865
- State rank
- #60 of 73 in FL
Livability — Kissimmee
- Score
- 77/100
- State rank
- #181
- US rank
- #2841
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Osceola County · 447,624 people
- City population
- 196,187
- Metro
- Orlando-Kissimmee-Sanford, FL
- Population (ZIP)
- 60,595
- Household income
- $70,998
- Rent vs Own
- Severe rent burden
- 14% of renters
Population outlook (Osceola County) Hauer SSP2
- Today (2025)
- 447,624 people
- By 2030
- 511,823 · +14.3%
- By 2040
- 642,986 · +43.6%
- By 2050
- 774,552 · +73.0%
- By 2075
- 1,078,144 · +140.9%
- By 2100
- 1,269,660 · +183.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.66)
- Race & ethnicity
- Hispanic / Latino 49% White 29% Two or more races 18% Black 14% Asian 4%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 26% Dominican 4%
- Languages at home
- 44% English-only · Spanish 41% French/Haitian/Cajun 4% Other Indo-European 4%
Political lean MEDSL · Osceola
- 2024 margin
- Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
- 2008→2024 swing
- -21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
- All cycles
- 2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -119.87%
- Current HPI
- 239.1841
- Rent YoY
- ▼ -1.23%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+24.5% since first listed2 events — show timeline
- 2026-04-15 Listed $295,000 Stellar MLS as Distributed by MLS Grid
- 2021-03-29 Sold (Public Records) $237,000 Public Records
Property tax history
+80.4%/yrLatest (2025): $5,490 · -1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…