CashFlowRE
Sign in Sign up
610 Palmetto Dr
B- Composite 65.92
Why this score? — see what drove the B- 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 +18.6/30.0
  • ARV discount +14.7/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.9/10.0
  • Schools +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$259,000

610 Palmetto Dr · Mascotte, FL 34753
3 bd · 1.0 ba · 1,462 sqft · SingleFamily public records · 52 Days on market
Built 1994 0.32 ac lot Est $308k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this fantastic 3-bedroom/1-bath home with 1,462 sq ft of living space. This home is situated on a large lot with plenty of room between you and your closest neighbor and no pesky HOA! It has charming curb appeal, and a nice layout inside that includes a large living room, dining room and galley style kitchen. There are three bedrooms with sizable closets, and two of the bedrooms are connected by a Jack and Jill bath that features a walk-in shower. Enjoy tile flooring throughout for easy maintenance. This home would be a perfect starter home, or great for those wishing to downsize. The home is in a great location and is close to schools and quick access to HWY 50. Come and make this beautiful home yours today!

Key facts

  • Future pool
  • 1/3 acre fenced yard
  • Fire pit

Tags

1/3 ACRE FENCED YARDFUTURE POOLFARM-TO-TABLE GARDENFIRE PITFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

Property features AI

Finance

  • Other: Homestead exemptions indicated
  • HOA & community: No association

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Septic tank sewer; High-speed internet available; Cable available; Electricity connected; Phone available; Water connected; Sewer connected
  • Home design: Single family residence; Residential property; One story; North-facing
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Covered front porch; Porch; Chain link fencing; Landscaped yard; Level, oversized lot; Oak trees and landscaped vegetation; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Eat-in kitchen; Thermostat
  • Laundry & utility: Washer; Dryer; Electric dryer hookup 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 3-bed/1.0-bath single-family listed at $259k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (10.5% below list).
  • Recommended offer: $232k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.8% in Mascotte — 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 71/100 on livability (#405 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mascotte Elementary School (math 50% / reading 47%, grade D, #1,152 of 2,144 statewide, top 55%, 855 students, 62% FRL, charter); South Lake High School (math 36% / reading 39%, grade F, #336 of 667 statewide, top 51%, 2,169 students, 40% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: 98 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $16k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $150k; list at $259k implies a 73% 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; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,796 (10.5% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.89%
Cap rate
7.47%
Cash-on-cash
4.19%
DSCR
1.19
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$308,482
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1640 Blue Lagoon Cir 0.18mi 3/2.0 1,350 (-8%) 2mo $314,990 $233 73
1733 Blue Lagoon Cir 0.29mi 3/2.0 1,589 (+9%) 2mo $323,990 $204 66
420 Shoreview Sands Ave 0.28mi 3/2.0 1,589 (+9%) 5mo $330,690 $208 64
1772 Blue Lagoon Cir 0.33mi 3/2.0 1,589 (+9%) 6mo $334,979 $211 61
1610 Blue Lagoon Cir 0.16mi 3/2.0 1,350 (-8%) 22mo $314,990 $233 58
1718 Blue Lagoon Cir 0.28mi 3/2.0 1,589 (+9%) 13mo $319,990 $201 57
430 Quayside Cir 0.22mi 3/2.0 1,589 (+9%) 19mo $328,990 $207 55
15335 White Tail Loop 0.57mi 3/2.0 1,505 (+3%) 16mo $323,999 $215 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.3%
Equity multiple
3.17×
Total profit
$157,078
Equity at exit
$233,328
10-year hold
IRR
23.8%
Equity multiple
7.20×
Total profit
$449,707
Equity at exit
$503,180

Cash invested: $72,520 (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 34753

Home prices YoY
7.2%
Active inventory
98
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,318 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$112 /mo · $1,344/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$253

Break-even live

Break-even rent $1,998
Max offer price $259,000
Occupancy floor 84%

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
$64,750
Closing costs
$7,770
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1600 Mayaro Ct Mascotte, FL 3.0 2.0 1503 $2,000 $1.33 18d 1 1.02mi
232 Boca Ciega Rd Mascotte, FL 4.0 2.0 1280 $2,095 $1.64 12d 1 1.09mi
6337 Chorus Dr Groveland, FL 3.0 2.0 1772 $2,250 $1.27 24d 1 1.31mi
614 Huey St Mascotte, FL 3.0 2.0 1572 $2,071 $1.32 5d 1 1.37mi
1665 Luft Ln Mascotte, FL 3.0 2.0 1680 $2,030 $1.21 24d 1 1.38mi

Listing history 27 events

  1. 2026-06-18
    price $259,000 Active 52 DOM
  2. 2026-06-18
    days on market $269,000 Active 52 DOM
  3. 2026-06-17
    days on market $269,000 Active 51 DOM
  4. 2026-06-16
    days on market $269,000 Active 50 DOM
  5. 2026-06-15
    days on market $269,000 Active 49 DOM
  6. 2026-06-13
    days on market $269,000 Active 47 DOM
  7. 2026-06-09
    days on market $269,000 Active 43 DOM
  8. 2026-06-08
    days on market $269,000 Active 42 DOM
  9. 2026-06-07
    days on market $269,000 Active 41 DOM
  10. 2026-06-04
    days on market $269,000 Active 38 DOM
  11. 2026-06-03
    days on market $269,000 Active 37 DOM
  12. 2026-06-02
    days on market $269,000 Active 36 DOM
  13. 2026-06-01
    days on market $269,000 Active 35 DOM
  14. 2026-05-31
    days on market $269,000 Active 34 DOM
  15. 2026-04-27
    listed $275,000 Active
  16. 2019-08-12
    soldstatus $149,900
  17. 2019-08-09
    soldstatus $149,900 Sold 729-char remark
    Show marketing remark (729 chars)

    Welcome to this fantastic 3-bedroom/1-bath home with 1,462 sq ft of living space. This home is situated on a large lot with plenty of room between you and your closest neighbor and no pesky HOA! It has charming curb appeal, and a nice layout inside that includes a large living room, dining room and galley style kitchen. There are three bedrooms with sizable closets, and two of the bedrooms are connected by a Jack and Jill bath that features a walk-in shower. Enjoy tile flooring throughout for easy maintenance. This home would be a perfect starter home, or great for those wishing to downsize. The home is in a great location and is close to schools and quick access to HWY 50. Come and make this beautiful home yours today!

  18. 2019-07-24
    status Pending 729-char remark
    Show marketing remark (729 chars)

    Welcome to this fantastic 3-bedroom/1-bath home with 1,462 sq ft of living space. This home is situated on a large lot with plenty of room between you and your closest neighbor and no pesky HOA! It has charming curb appeal, and a nice layout inside that includes a large living room, dining room and galley style kitchen. There are three bedrooms with sizable closets, and two of the bedrooms are connected by a Jack and Jill bath that features a walk-in shower. Enjoy tile flooring throughout for easy maintenance. This home would be a perfect starter home, or great for those wishing to downsize. The home is in a great location and is close to schools and quick access to HWY 50. Come and make this beautiful home yours today!

  19. 2019-07-09
    price $159,900 729-char remark
    Show marketing remark (729 chars)

    Welcome to this fantastic 3-bedroom/1-bath home with 1,462 sq ft of living space. This home is situated on a large lot with plenty of room between you and your closest neighbor and no pesky HOA! It has charming curb appeal, and a nice layout inside that includes a large living room, dining room and galley style kitchen. There are three bedrooms with sizable closets, and two of the bedrooms are connected by a Jack and Jill bath that features a walk-in shower. Enjoy tile flooring throughout for easy maintenance. This home would be a perfect starter home, or great for those wishing to downsize. The home is in a great location and is close to schools and quick access to HWY 50. Come and make this beautiful home yours today!

  20. 2019-06-28
    listed $165,000 Active 729-char remark
    Show marketing remark (729 chars)

    Welcome to this fantastic 3-bedroom/1-bath home with 1,462 sq ft of living space. This home is situated on a large lot with plenty of room between you and your closest neighbor and no pesky HOA! It has charming curb appeal, and a nice layout inside that includes a large living room, dining room and galley style kitchen. There are three bedrooms with sizable closets, and two of the bedrooms are connected by a Jack and Jill bath that features a walk-in shower. Enjoy tile flooring throughout for easy maintenance. This home would be a perfect starter home, or great for those wishing to downsize. The home is in a great location and is close to schools and quick access to HWY 50. Come and make this beautiful home yours today!

  21. 2009-02-26
    soldstatus $60,000 80-char remark
    Show marketing remark (80 chars)

    Good starter home. Upgraded kitchen and appliances. Ceramic tile & carpet.

  22. 2008-12-22
    listed $66,900 80-char remark
    Show marketing remark (80 chars)

    Good starter home. Upgraded kitchen and appliances. Ceramic tile & carpet.

  23. 2008-11-28
    historical
  24. 2008-08-29
    listed $74,900
  25. 2007-05-02
    listed $174,900
  26. 2006-03-21
    soldstatus $57,300
  27. 1994-01-05
    soldstatus $10,000

ⓘ 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
$1,344 · $112/mo
Projected year-2 tax
$2,150 · $179/mo
Expected delta
+$805/yr (+$67/mo · 59.9%)

ⓘ 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 6/10 Major
  • 🌡 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 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
$27,816
− Mortgage interest
−$14,508
− Property taxes
−$1,344
− Insurance
−$1,295
− Repairs & maintenance
−$2,225
− Management
−$2,225
− Depreciation
−$7,535
Taxable loss
−$1,317
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$316
After-tax cash flow
$3,352/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Mascotte

Score
71/100
State rank
#405
US rank
#7156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mascotte, FL
County
Lake County · 364,602 people
City population
33,565
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
7,985
Household income
$83,868
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
16.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 38% Hispanic / Latino 35% Two or more races 25% Black 20% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 12% Dominican 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
67% English-only · Spanish 32%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.01%
Current HPI
281.96
Rent YoY
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

+2650.0% since first listed
13 events — show timeline
  • 2026-04-27 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2019-08-12 Sold (Public Records) $149,900 Public Records
  • 2019-08-09 Sold (MLS) $149,900 Stellar MLS as Distributed by MLS Grid
  • 2019-07-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-07-09 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2019-06-28 Listed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2009-02-26 Sold (MLS) $60,000 Stellar MLS as Distributed by MLS Grid
  • 2008-12-22 Listed $66,900 Stellar MLS as Distributed by MLS Grid
  • 2008-11-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-08-29 Listed $74,900 Stellar MLS as Distributed by MLS Grid
  • 2007-05-02 Listed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2006-03-21 Sold (Public Records) $57,300 Public Records
  • 1994-01-05 Sold (Public Records) $10,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $1,344 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…