CashFlowRE
Sign in Sign up
3563 S Saint Lucie Dr
D+ Composite 47.43
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 +15.0/15.0
  • Cash flow +12.0/30.0
  • Schools +5.1/10.0
  • Livability +3.8/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.0/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

3563 S Saint Lucie Dr · Winter Springs, FL 32707
3 bd · 2.5 ba · 1,591 sqft · SingleFamily public records · 9 Days on market
Built 1987 4,725 sqft lot Est $404k · 17% under $36/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

Key facts

  • Screened pool
  • Covered front entry
  • 4,725 sq ft lot

Tags

COVERED FRONT ENTRYWOOD BURNING FIREPLACESCREENED POOLFULLY FENCED BACKYARDUPDATED HALF BATHROOMGRANITE COUNTERTOP VANITY

Property features AI

Finance

  • Other: Homestead exempt; No CDD
  • HOA & community: Has HOA (monthly fee $36.25; annual fee $435) — vehicle restrictions apply; Community sidewalks; Pets allowed

Exterior

  • Parking: Attached 2-car garage with 22x19 dimensions and garage door opener
  • Utilities: Public water; Public sewer; Electricity connected; Broadband/high-speed internet available; Water and sewer connected
  • Home design: Single family residence (PUD); Two levels; North-facing
  • Construction: Built with block, brick, stucco, frame and wood siding; Shingle roof; Slab foundation
  • Exterior features: Covered rear porch; Screened porch; Sliding doors; Rain gutters; Sidewalks; Vinyl and wood fencing; In-ground private pool with screen enclosure and vinyl surface

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Blinds on windows; Living room wood-burning fireplace
  • Laundry & utility: Laundry closet on upper level

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/2.5-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-82 ($-980/yr) — negative.
  • To cash-flow at today's rent, offer at most $321k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $253k (24.5% below list).
  • Recommended offer: $253k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.6% in Winter Springs — 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 75/100 on livability (#261 in FL, #4,187 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Seminole (suburban): math 57% / reading 61% proficiency, ranked #13 of 73 in FL (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Red Bug Elementary School (math 65% / reading 68%, grade B+, #473 of 2,144 statewide, top 23%, 782 students, 50% FRL); Lake Howell High School (math 36% / reading 49%, grade F, #264 of 667 statewide, top 41%, 2,205 students, 51% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 186 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,979 units permitted in Seminole County in 2024 (1,191 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($69k/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 $10k of value loss. Plan a longer hold.
  • Seminole County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 13y 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 $175k; list at $335k implies a 91% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $252,976 (24.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.76%
Cap rate
6.00%
Cash-on-cash
-1.05%
DSCR
0.95
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$404,114
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
887 Reedy Cv 0.06mi 3/2.5 1,591 (0%) 8mo $385,000 $242 91
3799 Sutters Mill Cir 0.32mi 4/2.0 (+1) 1,683 (+6%) 4mo $394,000 $234 66
3605 S Saint Lucie Dr 0.06mi 2/2.0 (-1) 1,431 (-10%) 10mo $326,400 $228 65
3742 Sutters Mill Cir 0.50mi 3/2.0 1,528 (-4%) 6mo $465,000 $304 64
632 Kissimmee Pl 0.37mi 3/2.0 1,734 (+9%) 10mo $431,000 $249 58
904 Wesson Dr 0.70mi 3/2.0 1,609 (+1%) 8mo $430,000 $267 56
427 Hornbill Pl 0.40mi 4/2.5 (+1) 1,778 (+12%) 2mo $490,000 $276 55
1057 Nodding Pines Way 0.46mi 3/2.0 1,775 (+12%) 5mo $450,000 $254 53
1073 Nodding Pines Way 0.53mi 2/2.0 (-1) 1,784 (+12%) 0mo $370,000 $207 48
640 Tuskawilla Point Ln 0.63mi 3/2.0 1,794 (+13%) 4mo $505,000 $281 44
3552 Jericho Dr 0.74mi 3/2.0 1,754 (+10%) 7mo $475,000 $271 41
2905 Amroth Pl 0.72mi 4/2.0 (+1) 1,786 (+12%) 10mo $425,000 $238 31

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 · 2.09% rent growth · sell at horizon

5-year hold
IRR
-19.0%
Equity multiple
0.34×
Total profit
$-61,889
Equity at exit
$49,950
10-year hold
IRR
-13.4%
Equity multiple
0.25×
Total profit
$-70,272
Equity at exit
$28,965

Cash invested: $93,800 (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 32707

Rents YoY
2.1%
Active inventory
186
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,530 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$148 /mo · $1,774/yr
Insurance
$140
HOA
$36
Vacancy / Maint / Mgmt
$531
Net cashflow
$-82

Break-even live

Break-even rent $2,633
Max offer price $320,569
Occupancy floor 98%

Sensitivity live

Price -10% $108 -5% $13 +0% $-82 +5% $-177 +10% $-271
Rent -10% $-282 -5% $-182 +0% $-82 +5% $18 +10% $118
Rate -1.0pp $87 -0.5pp $4 base $-82 +0.5pp $-168 +1.0pp $-257

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
$83,750
Closing costs
$10,050
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3747 Okeechobee Cir Casselberry, FL 3.0 2.5 1591 $2,600 $1.63 24d 1 0.13mi
780 Ortona Ct Winter Springs, FL 4.0 2.0 1966 $2,700 $1.37 5d 1 0.41mi
990 English Town Ln Winter Springs, FL 1.0–3.0 1.0–2.0 990 $2,559 $2.58 2d 15 0.41mi
541 Moccasin Ct Casselberry, FL 2.0 2.0 1208 $2,095 $1.73 24d 1 0.42mi
1020 Chatham Pines Cir Winter Springs, FL 1.0–3.0 1.0–2.0 865 $2,121 $2.45 2d 12 0.49mi
1542 Sugarwood Cir Winter Park, FL 4.0 3.0 2130 $3,900 $1.83 24d 1 0.81mi
1843 Shadyhill Ter Winter Park, FL 4.0 2.5 1891 $3,300 $1.75 24d 1 1.25mi
1239 La Mesa Ave Winter Springs, FL 3.0 2.0 1255 $2,079 $1.66 3d 1 1.28mi
1448 La Paloma Cir Winter Springs, FL 3.0 2.0 1407 $2,120 $1.51 20d 1 1.29mi
986 Rollingwood Loop Casselberry, FL 2.0 1.0–2.0 669 $1,880 $2.81 24d 15 1.40mi
2982 Embassy Ct Casselberry, FL 2.0 2.5 1238 $1,895 $1.53 2d 1 1.43mi
2982 Embassy Ct Casselberry, FL 2.0 2.5 1238 $1,895 $1.53 18d 1 1.43mi
1340 Paradise Ln Winter Park, FL 3.0 2.0 1200 $2,400 $2.00 18d 1 1.44mi

HOA detail

Monthly dues
$36 · $432/yr
Likely covers
pool

Listing history 18 events

  1. 2026-05-23
    status Pending
  2. 2026-05-14
    listed $335,000 Active
  3. 2025-06-30
    historical
  4. 2025-06-08
    price $335,000
  5. 2025-03-01
    status Active
  6. 2025-02-21
    status Pending
  7. 2025-02-14
    price $345,000
  8. 2025-01-15
    price $355,000
  9. 2024-12-13
    listed $365,000 Active
  10. 2014-07-25
    soldstatus $175,000
  11. 2014-07-23
    soldstatus $175,000 Sold 607-char remark
    Show marketing remark (607 chars)

    Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

  12. 2014-06-17
    status Pending 607-char remark
    Show marketing remark (607 chars)

    Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

  13. 2014-06-14
    status Active 607-char remark
    Show marketing remark (607 chars)

    Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

  14. 2014-06-10
    historical 607-char remark
    Show marketing remark (607 chars)

    Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

  15. 2014-04-24
    listed $185,000 Active 607-char remark
    Show marketing remark (607 chars)

    Opportunity in Casselberry! COZY TWO STORY POOL HOME 3/2.5 with 2 car garage; screened enclosed cool deck and fully fenced backyard. Enjoy Family room with wood burning fireplace, overlooking pool. This home features volume ceilings, Mstr bedrm downstairs, formal dining room, hardwood flr fam rm, carpet all bedrooms and ceramics throughout. This property has been re-plumbed, newer roof, A/C less than 8 years old. All appliances stay, including washer and dryer. A+ Schools, close to Red Bug Park! Fabulous neighborhood; close to amenities, shopping, entertainment Red Bug Lake Park and all major roads.

  16. 2013-09-20
    historical
  17. 2013-07-16
    listed $185,000
  18. 1994-05-18
    soldstatus $98,500

ⓘ 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
$1,774 · $148/mo
Projected year-2 tax
$2,780 · $232/mo
Expected delta
+$1,006/yr (+$84/mo · 56.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$30,357
− Mortgage interest
−$18,765
− Property taxes
−$1,774
− Insurance
−$1,675
− Repairs & maintenance
−$2,429
− Management
−$2,429
− HOA
−$432
− Depreciation
−$9,745
Taxable loss
−$6,892
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,654
After-tax cash flow
$674/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
Seminole
NCES district ID
1201710
Math proficiency
57% ▼ -7.00%
Reading proficiency
61% ▼ -1.00%
Median HH income
$58,478
Composite
51.05/100
National rank
#1769
State rank
#13 of 73 in FL

Livability — Winter Springs

Score
75/100
State rank
#261
US rank
#4187

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Seminole County · 436,154 people
City population
48,965
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
39,493
Household income
$69,113
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
1482.0

Population outlook (Seminole County) Hauer SSP2

Today (2025)
515,494 people
By 2030
545,713 · +5.9%
By 2040
598,068 · +16.0%
By 2050
640,663 · +24.3%
By 2075
724,461 · +40.5%
By 2100
755,530 · +46.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 56% Hispanic / Latino 27% Two or more races 14% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 12% Cuban 4% Dominican 2%
Common ancestry
Hispanic 3% Romanian 2% Lithuanian 2%
Foreign-born
15% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 18% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Seminole

2024 margin
Toss-up / Even · D 47.6% · R 51.1% · Other 1.3%
2008→2024 swing
-0.8pp no change · 2008: -2.8pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.8 2016: R+1.6 2012: R+6.5 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -251.90%
Current HPI
342.1006
Rent YoY
▲ 2.09%
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

+240.1% since first listed
18 events — show timeline
  • 2026-05-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-14 Listed $335,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-08 Price Changed $335,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-01 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-02-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-02-14 Price Changed $345,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-15 Price Changed $355,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-13 Listed $365,000 Stellar MLS as Distributed by MLS Grid
  • 2014-07-25 Sold (Public Records) $175,000 Public Records
  • 2014-07-23 Sold (MLS) $175,000 Stellar MLS as Distributed by MLS Grid
  • 2014-06-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-06-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-04-24 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2013-09-20 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2013-07-16 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 1994-05-18 Sold (Public Records) $98,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,774 · -11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…