CashFlowRE
Sign in Sign up
721 Foster Ave Triplex
D Composite 41.58
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 +13.2/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.3/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

721 Foster Ave · Winter Garden, FL 34787
5 bd · 3.0 ba · 2,197 sqft · MultiFamily public records · 104 Days on market
Built 1960 0.42 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: 3 units. confirmed

Listing remarks MLS

ATTENTION INVESTORS!!! Great income property in Winter Garden. Walking distance to Plant St shopping and restaurants. Fully occupied with month to month tenants all paying on time at under market rent. This is a true tri-plex on an over-sized lot. One unit has been completely renovated and a new roof was installed across all 3 units in 2015. Individually metered for power and on city water and city sewer. Tenants pay for utilities and yard maintenance. The neighborhood is close to the Winter Garden Veterans Memorial Park which includes playground, tennis courts, softball fields, and more. The location of this property helps to ensure plenty of future appreciation.

Key facts

  • Oversized lot
  • 0.42 acre lot
  • Built 1960

Tags

FULLY OCCUPIED TRIPLEXOVERSIZED LOTTHREE RENOVATED UNITSCONNECTED TO CITY WATERCONNECTED TO CITY SEWER

Property features AI

Finance

  • Other: Property zoned R-2; Total parcel size about 0.42 acres (approximately 1/4 to less than 1/2 acre); Total number of buildings: 1; Calculated list price per sq ft (from listing): $322.29
  • Financial info: Annual net income (reported): $50,000; Pro forma rents listed: two 2-bedroom units at $1,350 each; one 3-bedroom unit at $1,500
  • HOA & community: No association

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Residential income property (triplex)
  • Construction: Block construction; Shingle roof; Slab foundation; Built area: approximately 2,293 sq ft living area (2,389 sq ft building area)
  • Exterior features: Oversized lot; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 7 bedrooms; Unit breakdown: two 2-bedroom units and one 3-bedroom unit
  • Bathrooms: Three 1-bath units (each unit has 1 bathroom)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Laundry closet and dedicated laundry room

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 3 × 2-bed/1.0-bath units multifamily listed at $699k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-153/yr) — negative. Per door: $-4/mo.
  • To cash-flow at today's rent, offer at most $697k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $579k (17.2% below list).
  • Recommended offer: $579k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.9% in Winter Garden — 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 84/100 on livability (#41 in FL, #804 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: cost of living C-, amenities 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.
  • Market conditions: Rents rising (+1.1%/yr); 1581 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
  • At $5,789/mo this rent would consume 58% of the median local household income ($120k/yr) (locally 2682% 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 $5k of loan paydown is wiped out by about $21k 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 104 days — a 9% lower offer ($636k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago; this cycle's ask has dropped $51k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $272k; list at $699k implies a 157% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $578,900 (17.2% 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 104 days. Have you received any prior offers? Is the seller open to a 17% 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 1960 — 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 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?
  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
0.83%
Cap rate
6.27%
Cash-on-cash
-0.08%
DSCR
1.00
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.13% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.36×
Total profit
$-124,836
Equity at exit
$104,223
10-year hold
IRR
-14.8%
Equity multiple
0.22×
Total profit
$-152,267
Equity at exit
$60,437

Cash invested: $195,720 (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 34787

Rents YoY
1.1%
Active inventory
1581
Price-to-rent
30.2×

Monthly cashflow live

Estimated rent
$5,789 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$629 /mo · $7,550/yr
Insurance
$291
HOA
$0
Vacancy / Maint / Mgmt
$1,216
Net cashflow
$-13

Break-even live

Break-even rent $5,805
Max offer price $696,750
Occupancy floor 95%

Sensitivity live

Price -10% $383 -5% $185 +0% $-13 +5% $-211 +10% $-408
Rent -10% $-470 -5% $-241 +0% $-13 +5% $216 +10% $445
Rate -1.0pp $339 -0.5pp $165 base $-13 +0.5pp $-194 +1.0pp $-378

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

UnitsBedsBathsEst. rent
Total (3 units) $5,789

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
$174,750
Closing costs
$20,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
182 Roper Dr Winter Garden, FL 4.0 3.0 2300 $3,500 $1.52 22d 1 1.02mi

Listing history 42 events

  1. 2026-06-18
    days on market $699,000 Active 104 DOM
  2. 2026-06-17
    price $699,000 Active 103 DOM
  3. 2026-06-17
    days on market $709,000 Active 103 DOM
  4. 2026-06-16
    days on market $709,000 Active 102 DOM
  5. 2026-06-15
    days on market $709,000 Active 101 DOM
  6. 2026-06-13
    days on market $709,000 Active 99 DOM
  7. 2026-06-13
    days on market $709,000 Active 98 DOM
  8. 2026-06-09
    days on market $709,000 Active 95 DOM
  9. 2026-06-08
    days on market $709,000 Active 94 DOM
  10. 2026-06-07
    days on market $709,000 Active 93 DOM
  11. 2026-06-04
    pricedays on market $709,000 Active 90 DOM
  12. 2026-06-03
    days on market $719,000 Active 89 DOM
  13. 2026-06-02
    days on market $719,000 Active 88 DOM
  14. 2026-06-02
    days on market $719,000 Active 87 DOM
  15. 2026-05-31
    days on market $719,000 Active 86 DOM
  16. 2026-05-13
    price $719,000
  17. 2026-04-10
    price $739,000
  18. 2026-03-06
    listed $750,000 Active
  19. 2020-03-09
    soldstatus $272,000
  20. 2020-03-04
    soldstatus $272,000 Sold 672-char remark
    Show marketing remark (672 chars)

    ATTENTION INVESTORS!!! Great income property in Winter Garden. Walking distance to Plant St shopping and restaurants. Fully occupied with month to month tenants all paying on time at under market rent. This is a true tri-plex on an over-sized lot. One unit has been completely renovated and a new roof was installed across all 3 units in 2015. Individually metered for power and on city water and city sewer. Tenants pay for utilities and yard maintenance. The neighborhood is close to the Winter Garden Veterans Memorial Park which includes playground, tennis courts, softball fields, and more. The location of this property helps to ensure plenty of future appreciation.

  21. 2020-01-09
    status Pending 672-char remark
    Show marketing remark (672 chars)

    ATTENTION INVESTORS!!! Great income property in Winter Garden. Walking distance to Plant St shopping and restaurants. Fully occupied with month to month tenants all paying on time at under market rent. This is a true tri-plex on an over-sized lot. One unit has been completely renovated and a new roof was installed across all 3 units in 2015. Individually metered for power and on city water and city sewer. Tenants pay for utilities and yard maintenance. The neighborhood is close to the Winter Garden Veterans Memorial Park which includes playground, tennis courts, softball fields, and more. The location of this property helps to ensure plenty of future appreciation.

  22. 2019-12-02
    listed $287,000 Active 672-char remark
    Show marketing remark (672 chars)

    ATTENTION INVESTORS!!! Great income property in Winter Garden. Walking distance to Plant St shopping and restaurants. Fully occupied with month to month tenants all paying on time at under market rent. This is a true tri-plex on an over-sized lot. One unit has been completely renovated and a new roof was installed across all 3 units in 2015. Individually metered for power and on city water and city sewer. Tenants pay for utilities and yard maintenance. The neighborhood is close to the Winter Garden Veterans Memorial Park which includes playground, tennis courts, softball fields, and more. The location of this property helps to ensure plenty of future appreciation.

  23. 2019-08-02
    soldstatus $200,000
  24. 2017-12-13
    status Pending
  25. 2017-12-12
    historical
  26. 2017-12-05
    status Active
  27. 2017-10-31
    status Pending
  28. 2017-10-27
    listed $225,000 Active
  29. 2017-04-18
    status Pending
  30. 2017-04-12
    historical
  31. 2017-04-12
    historical
  32. 2017-04-05
    status Active
  33. 2017-03-14
    status Pending
  34. 2017-01-24
    listed $250,000 Active
  35. 2016-07-26
    historical
  36. 2016-02-11
    price $265,000
  37. 2016-02-04
    listed $275,000 Active
  38. 2005-10-28
    soldstatus $178,000
  39. 2005-10-17
    soldstatus $178,000
  40. 2005-06-06
    listed $179,900
  41. 2005-06-06
    soldstatus $100,000
  42. 1988-06-01
    soldstatus $71,000

ⓘ 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
$7,550 · $629/mo
Projected year-2 tax
$7,550 · $629/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 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
$69,468
− Mortgage interest
−$39,155
− Property taxes
−$7,550
− Insurance
−$3,495
− Repairs & maintenance
−$5,557
− Management
−$5,557
− Depreciation
−$20,335
Taxable loss
−$12,181
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,924
After-tax cash flow
$2,771/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 — Winter Garden

Score
84/100
State rank
#41
US rank
#804

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orange County · 1,471,359 people
City population
101,441
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
101,441
Household income
$120,365
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
2682.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 53% Hispanic / Latino 23% Two or more races 21% Black 9% Asian 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 7% Cuban 1%
Common ancestry
Estonian 4% Romanian 2% Lithuanian 2%
Foreign-born
20% · Canada, Jamaica, China
Languages at home
74% English-only · Spanish 13% Other Indo-European 8% Vietnamese 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
▼ -189.49%
Current HPI
296.8866
Rent YoY
▲ 1.13%
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

+912.7% since first listed
27 events — show timeline
  • 2026-05-13 Price Changed $719,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $739,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Listed $750,000 Stellar MLS as Distributed by MLS Grid
  • 2020-03-09 Sold (Public Records) $272,000 Public Records
  • 2020-03-04 Sold (MLS) $272,000 Stellar MLS as Distributed by MLS Grid
  • 2020-01-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-12-02 Listed $287,000 Stellar MLS as Distributed by MLS Grid
  • 2019-08-02 Sold (Public Records) $200,000 Public Records
  • 2017-12-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-12-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-12-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-10-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-10-27 Listed $225,000 Stellar MLS as Distributed by MLS Grid
  • 2017-04-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-04-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-04-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-04-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-03-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-01-24 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2016-07-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-02-11 Price Changed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2016-02-04 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2005-10-28 Sold (Public Records) $178,000 Public Records
  • 2005-10-17 Sold (MLS) $178,000 Stellar MLS as Distributed by MLS Grid
  • 2005-06-06 Sold (Public Records) $100,000 Public Records
  • 2005-06-06 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 1988-06-01 Sold (Public Records) $71,000 Public Records

Property tax history

+9.8%/yr

Latest (2025): $7,550 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…