12527 Floridays Resort Dr Unit 611-E · Williamsburg, FL 32821

$175,000

2 bd · 2.0 ba · 957 sqft · Condo · 185 Days on market

Built 2006 $822/mo HOA · 38% of rent

---

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 +7.5/15.0
• 1% rule +7.4/10.0
• Cash flow +6.3/30.0
• Appreciation +5.1/10.0
• Livability +4.2/5.0
• Schools +4.1/10.0
• Condition / age +2.5/5.0
• Rent growth +1.7/5.0
• DSCR +0.6/10.0

Listing remarks

Turnkey Condo at Floridays Resort – Lakeview & Fully Furnished! Unlock strong rental income with this fully furnished 2-bedroom, 2-bathroom condo at the Floridays Resort Orlando. Unit #611-E boasts a private balcony with stunning lake views, open living spaces, and modern finishes — designed for high-demand vacation rentals. The turnkey setup allows immediate rental, complete with stylish furniture, a fully equipped kitchen, and spacious bedrooms for maximum guest comfort. Benefit from world-class resort amenities including multiple pools, fitness center, tennis courts, and walking paths, making this property highly appealing to vacationers. Ideally located near Univers

Key facts

• Fitness center
• Lake views
• Private balcony

Tags

• PRIVATE BALCONY
• LAKE VIEWS
• WORLD-CLASS RESORT AMENITIES
• MULTIPLE POOLS
• FITNESS CENTER
• TENNIS COURTS

Property features AI

Finance

• Other: Furnished; Total living area approximately 957 square feet; Lot size about 0.02 acres; Road surface: asphalt; Third-party listing
• Financial info: Total annual fees $9,864; Lease restrictions apply
• HOA & community: Monthly HOA fee of $822 (includes other services); Association/HOA required; Community pool; Pets not allowed; Association contact: Mariaelix Rivera - Owner Services Manager

Exterior

• Parking: Parking details not provided
• Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
• Home design: Condo - Hotel; Residential property; One level; Faces east; Located on 6th floor
• Construction: Block, brick and concrete construction; Tile roof; Other foundation details; Building/complex identified as building E
• Exterior features: Balcony; Other exterior features; Asphalt road access

Interior

• Kitchen: Dishwasher; Microwave; Range; Refrigerator
• Bedrooms: 2 bedrooms
• Flooring: Carpet
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Ceiling fans; Elevator in building; Living room/dining room combo; Other interior features
• Laundry & utility: Washer; Dryer; Laundry closet

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $175k.

Deal economics

• At list price, monthly cash flow is $-314 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $130k (25.9% below list).
• Meets the 1% rule at list price ($2k rent vs $175k).
• Recommended offer: $130k (25.9% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 85/100 on livability (#29 in FL, #608 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, crime A; Watch: amenities D, schools 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 falling (-3.2%/yr); 275 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
• This rent runs 38% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $2k of equity ($1k loan paydown + $519 appreciation (0.3% local appreciation)).
• 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 185 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 16y 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.
• Current owner paid $131k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: HOA is 38% of rent.

Recommended offer $129,595 (25.9% 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 185 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. 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?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. 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?
9. 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.
10. 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.
11. 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: 1.24% ✓
• Cap rate: 4.14%
• Cash-on-cash: -7.68%
• DSCR: 0.66
• GRM: 6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.3% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -12.5%
• Equity multiple: 0.42×
• Total profit: $-28,482
• Equity at exit: $53,427

10-year hold

• IRR: -9.6%
• Equity multiple: 0.04×
• Total profit: $-47,206
• Equity at exit: $66,346

Cash invested: $49,000 (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.

Methodology + full state rankings →

ZIP-level market 32821

• Home prices YoY: 0.1%
• Rents YoY: -3.2%
• Active inventory: 275
• Price-to-rent: 6.7×

Monthly cashflow live

• Estimated rent: $2,174 high
• Mortgage (P&I): −$918
• Tax est. 1.5%: −$219 /mo · $2,625/yr
• Insurance: −$73
• HOA: −$822
• Vacancy / Maint / Mgmt: −$457
• Net cashflow: $-314

Break-even live

Break-even rent $2,571

Max offer price $129,595

Occupancy floor —

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6260 Juniper Pine Way Orlando, FL	1.0–3.0	1.0–2.0	1094	$2,492	$2.28	2d	32	0.18mi
7511 Solstice Cir Orlando, FL	3.0	1.0–2.0	1168	$2,527	$2.16	2d	36	0.20mi
10535 Hamilton Dawn St Orlando, FL	1.0–2.0	1.0–2.0	936	$2,642	$2.82	2d	22	0.27mi
12515 Lake Square Cir Orlando, FL	1.0–3.0	1.0–2.0	1087	$3,022	$2.78	1d	21	0.41mi
11562 Westwood Blvd Orlando, FL	1.0–2.0	1.0–2.0	933	$2,400	$2.57	7d	2	0.51mi
11562 Westwood Blvd #934 Orlando, FL	1.0	1.0	800	$2,400	$3.00	23d	1	0.51mi
11115 S Beach Cir Orlando, FL	1.0–3.0	1.0–2.0	1116	$2,422	$2.17	1d	50	0.53mi
11568 Westwood Blvd #1021 Orlando, FL	2.0	2.0	1067	$1,775	$1.66	17d	1	0.54mi
6800 Villa de Costa Dr Orlando, FL	2.0	2.0	960	$1,899	$1.98	2d	6	0.55mi
11574 Westwood Blvd #1134 Orlando, FL	1.0	1.0	754	$1,200	$1.59	23d	1	0.58mi
11532 Westwood Blvd #628 Orlando, FL	2.0	2.0	1100	$3,000	$2.73	23d	1	0.59mi
10000 Palma Linda Way Orlando, FL	1.0–3.0	1.0–2.0	1130	$2,464	$2.18	1d	1	0.60mi
11520 Westwood Blvd Orlando, FL	2.0	2.0	1000	$3,000	$3.00	23d	1	0.62mi
11520 Westwood Blvd Orlando, FL	2.0	2.0	985	$2,450	$2.49	7d	2	0.62mi
11582 Westwood Blvd Orlando, FL	1.0	1.0	754	$1,374	$1.82	23d	2	0.62mi
11508 Westwood Blvd #313 Orlando, FL	1.0	1.0	715	$2,800	$3.92	23d	1	0.64mi
11588 Westwood Blvd #1514 Orlando, FL	1.0	1.0	800	$2,400	$3.00	23d	1	0.65mi
6739 Mission Club Blvd Orlando, FL	1.0–3.0	1.0–2.0	947	$1,652	$1.74	1d	24	0.66mi
11538 Westwood Blvd #218 Orlando, FL	2.0	2.0	1100	$3,000	$2.73	23d	1	0.66mi
11544 Westwood Blvd #1311 Orlando, FL	2.0	2.0	971	$1,750	$1.80	23d	1	0.66mi
6902 Villa De Costa Dr Orlando, FL	2.0	2.0	738	$1,600	$2.17	13d	1	0.67mi
12024 Meadow Bend Loop Orlando, FL	1.0–3.0	1.0–2.0	1058	$1,962	$1.85	23d	31	0.68mi
11128 Grande Pines Cir Orlando, FL	1.0–3.0	1.0–2.0	1049	$2,053	$1.96	14d	19	0.69mi
11128 Grande Pines Cir Orlando, FL	1.0–3.0	1.0–2.0	1049	$2,019	$1.92	2d	16	0.69mi
12843 Madison Pointe Cir #107 Orlando, FL	2.0	2.0	1107	$2,100	$1.90	23d	1	0.70mi
12806 Madison Pointe Cir Orlando, FL	1.0–3.0	1.0–2.0	1027	$1,859	$1.81	1d	16	0.72mi
12861 Madison Pointe Cir #106 Orlando, FL	1.0	1.0	696	$1,399	$2.01	2d	1	0.80mi
8024 Cumberland Park Dr Orlando, FL	1.0–3.0	1.0–2.0	989	$1,804	$1.82	1d	48	0.81mi
12914 Penn Station Ct #101 Orlando, FL	2.0	2.0	1090	$1,995	$1.83	23d	1	0.82mi
11833 Westwood Blvd Orlando, FL	1.0–3.0	1.0–2.0	1085	$2,229	$2.05	1d	11	0.83mi
6600 Banner Lake Cir Orlando, FL	1.0–3.0	1.0–2.0	975	$1,824	$1.87	1d	18	0.87mi
8150 Chatham Manor Blvd Orlando, FL	1.0–4.0	1.0–3.0	1180	$1,977	$1.67	19d	25	0.94mi
8151 Patterson Woods Dr Orlando, FL	1.0–3.0	1.0–3.0	1119	$2,124	$1.90	1d	17	0.96mi
6820 Axis West Cir Orlando, FL	1.0–3.0	1.0–2.0	1033	$2,343	$2.27	2d	18	1.18mi
10107 Ancora Cir Orlando, FL	1.0–3.0	1.0–2.0	1091	$2,102	$1.93	2d	23	1.22mi
9950 Elan Cir Orlando, FL	1.0–3.0	1.0–2.0	1032	$2,173	$2.11	1d	20	1.22mi
7118 Altis Way Orlando, FL	1.0–3.0	1.0–2.0	1119	$2,112	$1.89	1d	20	1.29mi
12035 Cypress Run Dr Orlando, FL	2.0	2.0	797	$1,599	$2.01	4d	5	1.30mi
6801 Integra Cove Blvd Orlando, FL	3.0	1.0–2.0	966	$2,251	$2.33	2d	30	1.30mi
6000 Paradiso Grande Blvd Orlando, FL	1.0–3.0	1.0–2.0	1305	$2,836	$2.17	7d	21	1.42mi

HOA detail condo

• Monthly dues: $822 · $9,864/yr
• Likely covers: poolgym
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 21 events

1. 2026-06-18
   days on market $175,000 Active 185 DOM
2. 2026-06-17
   days on market $175,000 Active 184 DOM
3. 2026-06-16
   days on market $175,000 Active 183 DOM
4. 2026-06-15
   days on market $175,000 Active 182 DOM
5. 2026-06-13
   days on market $175,000 Active 180 DOM
6. 2026-06-13
   days on market $175,000 Active 179 DOM
7. 2026-06-09
   days on market $175,000 Active 176 DOM
8. 2026-06-08
   days on market $175,000 Active 175 DOM
9. 2026-06-07
   days on market $175,000 Active 174 DOM
10. 2026-06-04
    days on market $175,000 Active 171 DOM
11. 2026-06-03
    days on market $175,000 Active 170 DOM
12. 2026-06-02
    days on market $175,000 Active 169 DOM
13. 2026-06-02
    days on market $175,000 Active 168 DOM
14. 2026-05-31
    days on market $175,000 Active 167 DOM
15. 2025-12-15
    listed $175,000 Active
16. 2025-11-26
    historical
17. 2025-07-29
    listed $199,000 Active
18. 2025-05-02
    historical
19. 2025-01-07
    listed $247,000 Active
20. 2011-02-25
    soldstatus $131,000
21. 2010-04-09
    listed $131,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $26,090
• − Mortgage interest: −$9,803
• − Property taxes: −$2,625
• − Insurance: −$875
• − Repairs & maintenance: −$2,087
• − Management: −$2,087
• − HOA: −$9,864
• − Depreciation: −$5,091
• Taxable loss: −$6,342
• Est. tax savings @ 24.0%: +$1,522
• After-tax cash flow: $-2,243/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 — Williamsburg

• Score: 85/100
• State rank: #29
• US rank: #608

Category grades

Amenities D Commute A Cost of living B 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
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 26,161
• Household income: $69,348
• Rent vs Own: 68.3% rent · 31.7% own
• Severe rent burden: 1840.0

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 43% Hispanic / Latino 41% Two or more races 19% Black 6% Asian 3% Pacific Islander 1% Native American 1%
• Hispanic origin (detail): Mexican 3% Puerto Rican 11% Cuban 1% Dominican 4%
• Common ancestry: Romanian 3% Lithuanian 2% Estonian 2%
• Foreign-born: 29% · Canada, Jamaica, China
• Languages at home: 58% English-only · Spanish 32% Other Indo-European 4% Other Asian/Pacific 2%

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: ▲ 0.30%
• Current HPI: 300.2268
• Rent YoY: ▼ -3.20%
• 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

+33.6% since first listed

7 events — show timeline

• 2025-12-15 Listed $175,000 Stellar MLS as Distributed by MLS Grid
• 2025-11-26 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-07-29 Listed $199,000 Stellar MLS as Distributed by MLS Grid
• 2025-05-02 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-01-07 Listed $247,000 Stellar MLS as Distributed by MLS Grid
• 2011-02-25 Sold (MLS) $131,000 Stellar MLS as Distributed by MLS Grid
• 2010-04-09 Listed $131,000 Stellar MLS as Distributed by MLS Grid