6336 Parc Corniche Dr #3313 · Williamsburg, FL
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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 +14.3/30.0
- 1% rule +10.0/10.0
- ARV discount +7.5/15.0
- Appreciation +5.1/10.0
- DSCR +4.4/10.0
- Livability +4.2/5.0
- Schools +4.1/10.0
- Condition / age +2.5/5.0
- Rent growth +1.7/5.0
$128,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
Key facts
- Onsite restaurant
- Private balcony
- $777 HOA
Tags
Property features AI
Finance
- Other: Condo unit on 2nd floor (floor number listed as 2); No lease restrictions reported
- HOA & community: Monthly HOA $777.25 covering cable TV, insurance, structure and grounds maintenance, pest control, pool, recreational facilities, escrow reserves fund; Community amenities include fitness center, playground, pool, sidewalks, and tennis courts; Pets allowed: cats and dogs
Exterior
- Utilities: Cable connected; BB/HS internet available; Public sewer; Water connected
- Home design: Residential condominium; One story; Northeast facing
- Construction: Concrete construction; Tile roof; Block foundation; Built as part of building number 6336
- Exterior features: Balcony; Paved road access
Interior
- Kitchen: Cooktop; Dishwasher; Disposal; Refrigerator; Electric water heater
- Bedrooms: 2 bedrooms
- Bathrooms: 1 full bath; 1 half bath
- Heating & cooling: Electric heating; Central air conditioning
- Interior features: Kitchen/family room combo; Building has elevator
- Laundry & utility: No in-unit laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.5-bath condo listed at $128k.
Deal economics
- At list price, monthly cash flow is $24 ($286/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $128k).
- Recommended offer: $113k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.5% vs local median 3.5% in Williamsburg — 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 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); 279 active listings in the ZIP; 33 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 37% 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 $1k of equity ($885 loan paydown + $380 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 268 days — a 12% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 20y 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 36% of rent.
Questions for the listing agent
- It's been on market 268 days. Have you received any prior offers? Is the seller open to a 12% 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.
- 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?
- 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
- 1.67% ✓
- Cap rate
- 6.52%
- Cash-on-cash
- 0.80%
- DSCR
- 1.04
- GRM
- 5.0
CMA / ARV
No comps found within radius.
Projected returns pro-forma
0.3% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -3.7%
- Equity multiple
- 0.83×
- Total profit
- $-6,172
- Equity at exit
- $39,078
- IRR
- -1.9%
- Equity multiple
- 0.81×
- Total profit
- $-6,664
- Equity at exit
- $48,527
Cash invested: $35,840 (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
ZIP-level market 32821
- Home prices YoY
- 0.1%
- Rents YoY
- -3.2%
- Active inventory
- 279
- Price-to-rent
- 5.0×
Monthly cashflow live
- Estimated rent
- $2,133 high interval (Pro) →
- Mortgage (P&I)
- −$671
- Tax est. 1.5%
- −$160 /mo · $1,920/yr
- Insurance
- −$53
- HOA
- −$777
- Vacancy / Maint / Mgmt
- −$448
- Net cashflow
- $24
Break-even live
Sensitivity live
| Price | -10% $112 | -5% $68 | +0% $24 | +5% $-20 | +10% $-65 |
|---|---|---|---|---|---|
| Rent | -10% $-145 | -5% $-60 | +0% $24 | +5% $108 | +10% $192 |
| Rate | -1.0pp $88 | -0.5pp $56 | base $24 | +0.5pp $-9 | +1.0pp $-43 |
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
- $32,000
- Closing costs
- $3,840
- 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 33 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 10107 Ancora Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1091 | $2,102 | $1.93 | 4d | 23 | 0.25mi |
| 6000 Paradiso Grande Blvd Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1305 | $2,836 | $2.17 | 9d | 21 | 0.25mi |
| 6600 Banner Lake Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 975 | $1,824 | $1.87 | 3d | 18 | 0.32mi |
| 11833 Westwood Blvd Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1085 | $2,229 | $2.05 | 3d | 11 | 0.36mi |
| 11128 Grande Pines Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1049 | $2,053 | $1.96 | 16d | 19 | 0.49mi |
| 11128 Grande Pines Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1049 | $2,019 | $1.92 | 3d | 16 | 0.49mi |
| 11544 Westwood Blvd #1311 Orlando, FL | 2.0 | 2.0 | 971 | $1,750 | $1.80 | 25d | 1 | 0.51mi |
| 11538 Westwood Blvd #218 Orlando, FL | 2.0 | 2.0 | 1100 | $3,000 | $2.73 | 25d | 1 | 0.52mi |
| 11588 Westwood Blvd #1514 Orlando, FL | 1.0 | 1.0 | 800 | $2,400 | $3.00 | 25d | 1 | 0.53mi |
| 11508 Westwood Blvd #313 Orlando, FL | 1.0 | 1.0 | 715 | $2,800 | $3.92 | 25d | 1 | 0.54mi |
| 11582 Westwood Blvd Orlando, FL | 1.0 | 1.0 | 754 | $1,374 | $1.82 | 25d | 2 | 0.56mi |
| 11520 Westwood Blvd Orlando, FL | 2.0 | 2.0 | 1000 | $3,000 | $3.00 | 25d | 1 | 0.56mi |
| 11520 Westwood Blvd Orlando, FL | 2.0 | 2.0 | 985 | $2,450 | $2.49 | 9d | 2 | 0.56mi |
| 6902 Villa De Costa Dr Orlando, FL | 2.0 | 2.0 | 738 | $1,600 | $2.17 | 15d | 1 | 0.56mi |
| 11532 Westwood Blvd #628 Orlando, FL | 2.0 | 2.0 | 1100 | $3,000 | $2.73 | 25d | 1 | 0.58mi |
| 11574 Westwood Blvd #1134 Orlando, FL | 1.0 | 1.0 | 754 | $1,200 | $1.59 | 25d | 1 | 0.59mi |
| 11568 Westwood Blvd #1021 Orlando, FL | 2.0 | 2.0 | 1067 | $1,775 | $1.66 | 19d | 1 | 0.63mi |
| 11562 Westwood Blvd #934 Orlando, FL | 1.0 | 1.0 | 800 | $2,400 | $3.00 | 25d | 1 | 0.66mi |
| 6800 Villa de Costa Dr Orlando, FL | 2.0 | 2.0 | 960 | $1,899 | $1.98 | 3d | 6 | 0.66mi |
| 11562 Westwood Blvd Orlando, FL | 1.0–2.0 | 1.0–2.0 | 933 | $2,400 | $2.57 | 9d | 2 | 0.66mi |
| 6820 Axis West Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1033 | $2,343 | $2.27 | 3d | 18 | 0.81mi |
| 6801 Integra Cove Blvd Orlando, FL | 3.0 | 1.0–2.0 | 966 | $2,251 | $2.33 | 4d | 30 | 0.82mi |
| 12024 Meadow Bend Loop Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1058 | $1,962 | $1.85 | 25d | 31 | 0.82mi |
| 6739 Mission Club Blvd Orlando, FL | 1.0–3.0 | 1.0–2.0 | 947 | $1,652 | $1.74 | 3d | 24 | 0.96mi |
| 7118 Altis Way Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1119 | $2,112 | $1.89 | 3d | 20 | 1.07mi |
| 6260 Juniper Pine Way Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1094 | $2,492 | $2.28 | 4d | 32 | 1.08mi |
| 6701 Westwood Blvd Orlando, FL | 1.0–2.0 | 1.0–2.0 | 735 | $1,699 | $2.31 | 4d | 6 | 1.09mi |
| 7010 Bayfront Scenic Dr Orlando, FL | 1.0–2.0 | 1.0–2.0 | 903 | $2,800 | $3.10 | 4d | 21 | 1.22mi |
| 12515 Lake Square Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1087 | $3,022 | $2.78 | 3d | 21 | 1.33mi |
| 7511 Solstice Cir Orlando, FL | 3.0 | 1.0–2.0 | 1168 | $2,527 | $2.16 | 4d | 36 | 1.35mi |
| 11115 S Beach Cir Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1116 | $2,422 | $2.17 | 3d | 50 | 1.39mi |
| 7119 Sand Lake Reserve Dr Orlando, FL | 1.0–3.0 | 1.0–2.0 | 1041 | $2,295 | $2.20 | 3d | 17 | 1.40mi |
| 10535 Hamilton Dawn St Orlando, FL | 1.0–2.0 | 1.0–2.0 | 936 | $2,642 | $2.82 | 4d | 22 | 1.40mi |
HOA detail condo
- Monthly dues
- $777 · $9,324/yr
- Likely covers
- waterpoolgymsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 25 events
-
2026-06-21days on market $128,000 Active 268 DOM
-
2026-06-18days on market $128,000 Active 265 DOM
-
2026-06-17days on market $128,000 Active 264 DOM
-
2026-06-16days on market $128,000 Active 263 DOM
-
2026-06-15days on market $128,000 Active 262 DOM
-
2026-06-13days on market $128,000 Active 260 DOM
-
2026-06-13days on market $128,000 Active 259 DOM
-
2026-06-09days on market $128,000 Active 256 DOM
-
2026-06-08days on market $128,000 Active 255 DOM
-
2026-06-07days on market $128,000 Active 254 DOM
-
2026-06-04days on market $128,000 Active 251 DOM
-
2026-06-03days on market $128,000 Active 250 DOM
-
2026-06-02days on market $128,000 Active 249 DOM
-
2026-06-02days on market $128,000 Active 248 DOM
-
2026-05-31days on market $128,000 Active 247 DOM
-
2025-09-26$128,000 Active
-
2024-06-28soldstatus $124,000 Closed 1212-char remark
Show marketing remark (1212 chars)
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
-
2024-06-24status Pending 1212-char remark
Show marketing remark (1212 chars)
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
-
2024-06-09status Active 1212-char remark
Show marketing remark (1212 chars)
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
-
2024-05-03status Pending 1212-char remark
Show marketing remark (1212 chars)
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
-
2024-04-15$139,900 Active 1212-char remark
Show marketing remark (1212 chars)
Welcome to your vibrant getaway! This fully furnished 2 bedroom, 2 bathroom condo is the perfect INVESTMENT opportunity, offering both vacation bliss and hassle-free SHORT TERM RENTAL income. The management company offers a "partial management program" to owners who are looking to self-manage their short term rental through their own channels. Step into a sunlit sanctuary adorned with modern furnishings and chic decor, creating an inviting ambiance for guests to unwind. The spacious living area has all you need for an ideal cozy movie night after a day of exploring Orlando. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. The fully equipped kitchen comes with a refrigerator, cooktop, dishwasher, microwave and all of the equipment needed to cook and enjoy a meal after a long day. Experience the resort-style amenities right at your fingertips, including a sparkling heated pool, 24 hour fitness center, coin-operated washers and dryers, convenience store, 24 hour guest services check-in/check-out, playground, onsite restaurant and security. Conveniently located to Sea World, Disney World, Universal Studios and the Orlando Convention Center.
-
2021-09-20soldstatus $84,000 Closed 963-char remark
Show marketing remark (963 chars)
Newly renovated Top floor 2 Bedroom/2 Bath Condo on International Drive walking distance to SeaWorld. Brand New waterproof laminate flooring and granite counter tops in the kitchen and bathrooms. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. This is the Only condo for sale with guaranteed partial management agreement with on-site company so you can run your own Airbnb. Enjoy vacation home ownership while in Orlando, and rent through onsite management the rest of the year generating income for expenses and profit. Fully equipped with all furnishings and appliances ready to enjoy! Community features a heated pool, jacuzzi, playground, a bar and grill restaurant, a small convenience store/market, a private fitness center and a laundry area. The HOA includes cable, water, sewer, garbage removal and maintenance of the commons areas. Buyer to independently verify all measurements, condition and HOA info.
-
2021-08-26status Pending 963-char remark
Show marketing remark (963 chars)
Newly renovated Top floor 2 Bedroom/2 Bath Condo on International Drive walking distance to SeaWorld. Brand New waterproof laminate flooring and granite counter tops in the kitchen and bathrooms. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. This is the Only condo for sale with guaranteed partial management agreement with on-site company so you can run your own Airbnb. Enjoy vacation home ownership while in Orlando, and rent through onsite management the rest of the year generating income for expenses and profit. Fully equipped with all furnishings and appliances ready to enjoy! Community features a heated pool, jacuzzi, playground, a bar and grill restaurant, a small convenience store/market, a private fitness center and a laundry area. The HOA includes cable, water, sewer, garbage removal and maintenance of the commons areas. Buyer to independently verify all measurements, condition and HOA info.
-
2021-08-03$109,500 Active 963-char remark
Show marketing remark (963 chars)
Newly renovated Top floor 2 Bedroom/2 Bath Condo on International Drive walking distance to SeaWorld. Brand New waterproof laminate flooring and granite counter tops in the kitchen and bathrooms. The living room opens up to a private balcony with amazing unobstructed water views and sunsets. This is the Only condo for sale with guaranteed partial management agreement with on-site company so you can run your own Airbnb. Enjoy vacation home ownership while in Orlando, and rent through onsite management the rest of the year generating income for expenses and profit. Fully equipped with all furnishings and appliances ready to enjoy! Community features a heated pool, jacuzzi, playground, a bar and grill restaurant, a small convenience store/market, a private fitness center and a laundry area. The HOA includes cable, water, sewer, garbage removal and maintenance of the commons areas. Buyer to independently verify all measurements, condition and HOA info.
-
2006-09-05$139,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $25,601
- − Mortgage interest
- −$7,170
- − Property taxes
- −$1,920
- − Insurance
- −$640
- − Repairs & maintenance
- −$2,048
- − Management
- −$2,048
- − HOA
- −$9,324
- − Depreciation
- −$3,724
- Taxable loss
- −$1,273
- Est. tax savings @ 24.0%
- +$305
- After-tax cash flow
- $591/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
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
- 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
-8.5% since first listed10 events — show timeline
- 2025-09-26 Listed $128,000 Stellar MLS as Distributed by MLS Grid
- 2024-06-28 Sold (MLS) $124,000 Stellar MLS as Distributed by MLS Grid
- 2024-06-24 Pending — Stellar MLS as Distributed by MLS Grid
- 2024-06-09 Relisted — Stellar MLS as Distributed by MLS Grid
- 2024-05-03 Pending — Stellar MLS as Distributed by MLS Grid
- 2024-04-15 Listed $139,900 Stellar MLS as Distributed by MLS Grid
- 2021-09-20 Sold (MLS) $84,000 Stellar MLS as Distributed by MLS Grid
- 2021-08-26 Pending — Stellar MLS as Distributed by MLS Grid
- 2021-08-03 Listed $109,500 Stellar MLS as Distributed by MLS Grid
- 2006-09-05 Listed $139,900 Stellar MLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…