3120 Paradox Cir #204 · Kissimmee, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · 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 F 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 +11.6/15.0
- Condition / age +4.0/5.0
- Livability +3.9/5.0
- Schools +3.8/10.0
- 1% rule +3.5/10.0
- Cash flow +2.9/30.0
- Rent growth +2.2/5.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$305,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
PRICE IMPROVEMENT! Positioned on the second floor in Terraces at Storey Lake, this 2-bedroom, 2-bath condo offers a bright, open layout designed for both everyday living and easy entertaining. The kitchen, dining, and living areas flow seamlessly together, all filled with natural light from the double sliding glass doors that lead out to your private balcony. The kitchen stands out with bright white cabinetry topped with crown molding, matching stainless steel appliances, stone countertops, a tile backsplash, and a large center island with wrap-around bar seating—perfect for casual meals or serving guests.
Key facts
- Large center island
- Stone countertops
- Private balcony
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $305k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
- To cash-flow at today's rent, offer at most $128k (57.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $260k (14.6% below list).
- Recommended offer: $128k (57.9% below list) — sets the bar for cash-flow.
- Cap rate 2.4% 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); 1712 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 40d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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 $9k 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 151 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 2y 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: 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 151 days. Have you received any prior offers? Is the seller open to a 58% 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
- 0.85% ✗
- Cap rate
- 2.36%
- Cash-on-cash
- -14.05%
- DSCR
- 0.37
- GRM
- 9.8
CMA / ARV
- ARV (median comp)
- $335,440
- List price
- $305,000
- Delta
- -9.07%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3180 Paradox Cir #202 | 0.05mi | 2/2.0 | 1,186 (+5%) | 1mo | $285,000 | $240 | 88 |
| 3150 Paradox Cir #405 | 0.04mi | 2/2.0 | 1,196 (+6%) | 0mo | $280,000 | $234 | 87 |
| 3180 Paradox Cir #203 | 0.05mi | 2/2.0 | 1,196 (+6%) | 0mo | $279,990 | $234 | 87 |
| 4731 Clock Tower Dr #105 | 0.11mi | 2/2.0 | 1,194 (+6%) | 0mo | $283,250 | $237 | 84 |
| 4741 Clock Tower Dr #206 | 0.11mi | 2/2.0 | 1,297 (+15%) | 1mo | $263,000 | $203 | 69 |
| 3285 Smoke Signal Cir | 1.13mi | 2/2.0 | 1,123 (-0%) | 1mo | $350,000 | $312 | 64 |
| 3003 Limbo Ln #103 | 0.83mi | 2/2.0 | 1,159 (+3%) | 0mo | $228,000 | $197 | 60 |
| 8125 Resort Village Dr #5803 | 1.15mi | 2/2.0 | 1,060 (-6%) | 1mo | $125,000 | $118 | 54 |
| 2788 Club Cortile Cir Unit A | 1.03mi | 3/2.0 (+1) | 1,204 (+7%) | 0mo | $195,000 | $162 | 48 |
| 3148 Pinto Dr | 1.38mi | 3/2.0 (+1) | 1,328 (+18%) | 0mo | $340,000 | $256 | 35 |
| 4900 Sausalito Ln | 1.37mi | 3/2.0 (+1) | 1,380 (+23%) | 1mo | $367,000 | $266 | 34 |
| 5115 Warrior Ln | 1.21mi | 3/2.0 (+1) | 1,398 (+24%) | 1mo | $335,000 | $240 | 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
- -48.5%
- Equity multiple
- -0.41×
- Total profit
- $-120,126
- Equity at exit
- $45,476
- IRR
- —
- Equity multiple
- -1.50×
- Total profit
- $-213,584
- Equity at exit
- $26,371
Cash invested: $85,400 (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
- 1712
- Price-to-rent
- 9.8×
Monthly cashflow live
- Estimated rent
- $2,604 high interval (Pro) →
- Mortgage (P&I)
- −$1,599
- Tax from tax record
- −$453 /mo · $5,434/yr
- Insurance
- −$127
- HOA
- −$878
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$547
- Net cashflow
- $-1,000
Break-even live
Sensitivity live
| Price | -10% $-827 | -5% $-914 | +0% $-1,000 | +5% $-1,086 | +10% $-1,173 |
|---|---|---|---|---|---|
| Rent | -10% $-1,206 | -5% $-1,103 | +0% $-1,000 | +5% $-897 | +10% $-794 |
| Rate | -1.0pp $-846 | -0.5pp $-922 | base $-1,000 | +0.5pp $-1,079 | +1.0pp $-1,159 |
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
- $76,250
- Closing costs
- $9,150
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3120 Paradox Cir #108 Kissimmee, FL | 3.0 | 2.0 | 1329 | $2,600 | $1.96 | 119d | 1 | 0.02mi |
| 3120 Paradox Cir Unit 1603843P Kissimmee, FL | 2.0 | 2.0 | 1280 | $4,278 | $3.34 | 4d | 1 | 0.02mi |
| 3161 Paradox Cir Kissimmee, FL | 3.0 | 3.0 | 1329 | $2,400 | $1.81 | 28d | 1 | 0.07mi |
| 3151 Paradox Cir Unit 1UNIT 202 Kissimmee, FL | 2.0 | 2.0 | 1181 | $2,700 | $2.29 | 119d | 1 | 0.07mi |
| 3111 Paradox Cir Unit 1018148P Kissimmee, FL | 3.0 | 2.0 | 1184 | $3,939 | $3.33 | 77d | 1 | 0.07mi |
| 3171 Paradox Cir Unit 1UNIT 103 Kissimmee, FL | 2.0 | 2.0 | 1181 | $2,250 | $1.91 | 119d | 1 | 0.10mi |
| 3191 Paradox Cir Unit 205 Kissimmee, FL | 2.0 | 2.5 | 1126 | $2,500 | $2.22 | 119d | 1 | 0.11mi |
| 3191 Paradox Cir Unit 1603818P Kissimmee, FL | 2.0–3.0 | 2.0 | 1237 | $3,947 | $3.19 | 4d | 2 | 0.11mi |
| 4731 Clock Tower Dr Unit 1603793P Kissimmee, FL | 2.0 | 2.0 | 1227 | $6,150 | $5.01 | 4d | 1 | 0.13mi |
| 4741 Clock Tower Dr #107 Kissimmee, FL | 2.0 | 2.0 | 1186 | $2,800 | $2.36 | 119d | 1 | 0.13mi |
| 4751 Clock Tower Dr Kissimmee, FL | 2.0 | 2.0 | 1196 | $2,100 | $1.76 | 28d | 1 | 0.13mi |
| 4721 Clock Tower Dr Unit 1359866P Kissimmee, FL | 2.0 | 2.0 | 1184 | $3,280 | $2.77 | 97d | 1 | 0.14mi |
| 3251 Prime Park Cir Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 1043 | $2,058 | $1.97 | 2d | 16 | 0.29mi |
| 4865 Big Pine Loop Kissimmee, FL | 3.0 | 1.0–2.0 | 1023 | $2,835 | $2.77 | 2d | 304 | 0.36mi |
| 4865 Big Pine Loop Kissimmee, FL | 3.0 | 1.0–2.0 | 1023 | $2,955 | $2.89 | 110d | 127 | 0.36mi |
| 4701 Luminous Loop Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 973 | $1,912 | $1.96 | 3d | 30 | 0.37mi |
| 4950 Lunar Ln Unit 1/1 Orlando, FL | 1.0 | 1.0 | 740 | $1,740 | $2.35 | 28d | 1 | 0.54mi |
| 4950 Lunar Ln Kissimmee, FL | 3.0 | 1.0–3.0 | 981 | $2,715 | $2.77 | 4d | 39 | 0.56mi |
| 2966 Sadina St Unit 106 Kissimmee, FL | 2.0 | 2.5 | 885 | $1,299 | $1.47 | 28d | 1 | 0.67mi |
| 2954 Sadina St Kissimmee, FL | 2.0 | 2.5 | 885 | $1,299 | $1.47 | 28d | 2 | 0.69mi |
| 4787 W Irlo Bronson Memorial Hwy Kissimmee, FL | 2.0–3.0 | 2.0 | 943 | $1,710 | $1.81 | 7d | 8 | 0.77mi |
| 1115 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 40d | 1 | 0.78mi |
| 1110 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 119d | 1 | 0.79mi |
| 3007 Bonfire Beach Dr #103 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,699 | $1.47 | 7d | 1 | 0.80mi |
| 1124 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 28d | 1 | 0.80mi |
| 1125 Spaceport Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 7d | 1 | 0.80mi |
| 3003 Limbo Ln #203 Kissimmee, FL | 2.0 | 2.0 | 1271 | $1,750 | $1.38 | 42d | 1 | 0.83mi |
| 5002 Mangrove Aly #104 Kissimmee, FL | 2.0 | 2.0 | 1066 | $1,749 | $1.64 | 106d | 1 | 0.85mi |
| 5002 Mangrove Aly #104 Kissimmee, FL | 2.0 | 2.0 | 1066 | $1,749 | $1.64 | 73d | 1 | 0.85mi |
| 5002 Mangrove Aly #102 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,550 | $1.34 | 42d | 1 | 0.85mi |
| 1021 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 28d | 1 | 0.85mi |
| 1009 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 40d | 1 | 0.85mi |
| 1024 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 119d | 1 | 0.86mi |
| 1006 Baseball and Boardwalk Ct Kissimmee, FL | 2.0 | 2.0 | 1052 | $2,000 | $1.90 | 40d | 1 | 0.86mi |
| 3016 Bonfire Beach Dr #103 Kissimmee, FL | 2.0 | 2.0 | 1159 | $1,800 | $1.55 | 7d | 1 | 0.87mi |
| 5006 Mangrove Aly #101 Kissimmee, FL | 1.0 | 1.0 | 834 | $1,650 | $1.98 | 62d | 1 | 0.90mi |
| 5008 Mangrove Aly Kissimmee, FL | 1.0 | 1.0 | 1000 | $1,295 | $1.29 | 40d | 1 | 0.91mi |
| 5008 Mangrove Aly #201 Kissimmee, FL | 1.0 | 1.0 | 942 | $1,295 | $1.37 | 42d | 1 | 0.91mi |
| 3216 Running Bear Way Kissimmee, FL | 3.0 | 2.0 | 1410 | $2,400 | $1.70 | 77d | 1 | 0.97mi |
| 4350 Osceola Trail Rd Kissimmee, FL | 1.0–3.0 | 1.0–2.0 | 1112 | $1,607 | $1.44 | 2d | 45 | 0.98mi |
Property features AI
Finance
- Other
- Financial info
- CDD present
- HOA & community
- Monthly HOA fee of $878.63HOA includes poolCommunity clubhouse and poolSidewalks in communityAssociation approval not required
Exterior
- Parking
- Security
- Utilities
- Public waterPublic sewerPublic utilities
- Home design
- CondominiumOne storyUnit on 2nd floorFaces west
- Construction
- Concrete and stucco constructionShingle roofSlab foundationBuilt with building/unit number 204
- Exterior features
- Exterior lightingSidewalk
Interior
- Kitchen
- DishwasherRangeMicrowaveRefrigerator
- Bedrooms
- 2 bedrooms
- Flooring
- CarpetTile
- Bathrooms
- 2 full bathrooms
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Eat-in kitchenKitchen/family room comboLiving room/dining room comboBuilding has elevator
- Laundry & utility
- WasherDryerLaundry inside
HOA detail $878/mo · $10,536/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-14days on market $305,000 Active 151 DOM
-
2026-09-13days on market $305,000 Active 150 DOM
-
2026-09-12days on market $305,000 Active 149 DOM
-
2026-09-11days on market $305,000 Active 148 DOM
-
2026-09-05days on market $305,000 Active 142 DOM
-
2026-09-04days on market $305,000 Active 141 DOM
-
2026-09-03days on market $305,000 Active 140 DOM
-
2026-08-31days on market $305,000 Active 137 DOM
-
2026-08-30days on market $305,000 Active 136 DOM
-
2026-08-29days on market $305,000 Active 135 DOM
-
2026-08-28days on market $305,000 Active 134 DOM
-
2026-08-27days on market $305,000 Active 133 DOM
-
2026-08-26days on market $305,000 Active 132 DOM
-
2026-08-25days on market $305,000 Active 131 DOM
-
2026-08-24days on market $305,000 Active 130 DOM
-
2026-08-22days on market $305,000 Active 128 DOM
-
2026-08-21days on market $305,000 Active 127 DOM
-
2026-08-20days on market $305,000 Active 126 DOM
-
2026-08-19days on market $305,000 Active 125 DOM
-
2026-08-18days on market $305,000 Active 124 DOM
-
2026-08-17days on market $305,000 Active 123 DOM
-
2026-08-16days on market $305,000 Active 122 DOM
-
2026-08-15days on market $305,000 Active 121 DOM
-
2026-08-14days on market $305,000 Active 120 DOM
-
2026-08-13days on market $305,000 Active 119 DOM
-
2026-08-12days on market $305,000 Active 118 DOM
-
2026-08-11days on market $305,000 Active 117 DOM
-
2026-08-10days on market $305,000 Active 116 DOM
-
2026-08-09days on market $305,000 Active 115 DOM
-
2026-08-08days on market $305,000 Active 114 DOM
-
2026-08-06days on market $305,000 Active 112 DOM
-
2026-08-05days on market $305,000 Active 111 DOM
-
2026-08-04days on market $305,000 Active 110 DOM
-
2026-08-03days on market $305,000 Active 109 DOM
-
2026-07-31days on market $305,000 Active 106 DOM
-
2026-07-30days on market $305,000 Active 105 DOM
-
2026-07-30days on market $305,000 Active 104 DOM
-
2026-07-28days on market $305,000 Active 103 DOM
-
2026-07-26days on market $305,000 Active 101 DOM
-
2026-07-24days on market $305,000 Active 99 DOM
-
2026-07-23days on market $305,000 Active 98 DOM
-
2026-07-22days on market $305,000 Active 97 DOM
-
2026-07-21days on market $305,000 Active 96 DOM
-
2026-07-20days on market $305,000 Active 95 DOM
-
2026-07-18days on market $305,000 Active 93 DOM
-
2026-07-18days on market $305,000 Active 92 DOM
-
2026-07-16days on market $305,000 Active 91 DOM
-
2026-07-15days on market $305,000 Active 90 DOM
-
2026-07-14days on market $305,000 Active 89 DOM
-
2026-07-13days on market $305,000 Active 88 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
- $5,434 · $453/mo
- Projected year-2 tax
- $5,434 · $453/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 (shaded) · 0% chance over 30 yrs
- Wildfire 3/10 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
- $31,251
- − Mortgage interest
- −$17,085
- − Property taxes
- −$5,434
- − Insurance
- −$1,525
- − Repairs & maintenance
- −$2,500
- − Management
- −$2,500
- − HOA
- −$10,536
- − Depreciation
- −$8,873
- Taxable loss
- −$17,202
- Est. tax savings @ 24.0%
- +$4,129
- After-tax cash flow
- $-7,872/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 well-maintained and updated condo is ready for move-in with a good condition score and minimal repairs needed.
Value-add opportunities
- Both Painting the exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
- Both Reorganizing the living room furniture — Maximizes space and improves flow ↑
- Both Upgrading the kitchen appliances — Modernizes the kitchen and adds value ↑
- Both Adding smart home features — Improves convenience and adds value ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
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%
- Common ancestry
- Hispanic 4% Estonian 2% Lithuanian 1%
- Foreign-born
- 29% · Canada, Jamaica, China
- 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
-15.3% since first listed17 events — show timeline
- 2026-06-04 Price Changed $305,000 Stellar MLS as Distributed by MLS Grid
- 2026-04-16 Listed $315,000 Stellar MLS as Distributed by MLS Grid
- 2026-02-24 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2026-01-26 Listed $319,900 Stellar MLS as Distributed by MLS Grid
- 2025-08-06 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2025-05-09 Price Changed $339,998 Stellar MLS as Distributed by MLS Grid
- 2025-03-28 Rental Removed $4,770 RENTLY
- 2025-03-01 Price Changed $339,999 Stellar MLS as Distributed by MLS Grid
- 2025-02-06 Listed $340,000 Stellar MLS as Distributed by MLS Grid
- 2024-11-09 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2024-10-18 Price Changed $339,999 Stellar MLS as Distributed by MLS Grid
- 2024-09-17 Listed for Rent $4,770 RENTLY
- 2024-09-09 Price Changed $340,000 Stellar MLS as Distributed by MLS Grid
- 2024-08-29 Rental Removed $4,770 RENTLY
- 2024-08-17 Relisted — Stellar MLS as Distributed by MLS Grid
- 2024-07-21 Listed for Rent $4,770 RENTLY
- 2024-05-09 Listed $360,000 Stellar MLS as Distributed by MLS Grid
Property tax history
+5.4%/yrLatest (2025): $5,434 · -1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…