2874 Elio Hammock Dr · St. Cloud, FL 34773

$419,990

4 bd · 2.0 ba · 1,828 sqft · Land · 56 Days on market

Built 2025 6,534 sqft lot $44/mo HOA · 2% of rent ↓ 2% since listing

---

Why this score? — see what drove the F 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
• Cash flow +7.2/30.0
• Appreciation +4.8/10.0
• Schools +3.6/10.0
• Rent growth +2.9/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• 1% rule +1.4/10.0
• DSCR +1.4/10.0

Listing remarks MLS

The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

Key facts

• En suite bathroom
• Double vanity
• Open concept kitchen

Tags

• OPEN CONCEPT KITCHEN
• SPACIOUS KITCHEN ISLAND
• SPACIOUS PANTRY
• STAINLESS STEEL APPLIANCES
• EN SUITE BATHROOM
• DOUBLE VANITY

Property features AI

Finance

• Other: Home warranty included
• Financial info: Other annual assessment approximately $1,999; Lease restrictions apply
• HOA & community: HOA governed by Association Solutions of Central Florida; Monthly HOA approximately $44.33 (quarterly fee $133); HOA amenities include clubhouse, fitness center, playground and pool; Pets allowed (cats and dogs); Community features: clubhouse, deed restrictions, fitness center, playground, pool, sidewalks, street lights

Exterior

• Parking: Attached 2-car garage (20 x 20)
• Utilities: Public water; Public sewer; Electricity available; Cable available; Underground utilities; Water available; Sewer available
• Home design: Single family residence; One story; Under construction (projected completion May 6, 2026); Faces southwest; Residential zoning
• Construction: Block and stucco construction; Shingle roof; Slab foundation; New construction by D.R. Horton (model: Cali)
• Exterior features: Sidewalk; Sliding doors; Metered irrigation/sprinkler system; Paved road access

Interior

• Kitchen: Dishwasher; Range; Garbage disposal
• Bedrooms: 4 bedrooms
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Eat-in kitchen; Kitchen/family room combo; Open floorplan; Solid surface counters; Stone counters; Split bedroom layout; Thermostat; Walk-in closets
• Laundry & utility: Dedicated laundry room

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath land listed at $420k.

Deal economics

• At list price, monthly cash flow is $-570 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $319k (24.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $268k (36.2% below list).
• Recommended offer: $268k (36.2% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Harmony Community School (math 70% / reading 64%, grade B+, #450 of 2,144 statewide, top 22%, 1,012 students, 38% FRL); Narcoossee Middle School (math 55% / reading 57%, grade B-, #175 of 571 statewide, top 31%, 1,371 students, 46% FRL); Harmony High School (math 40% / reading 46%, grade F, #255 of 667 statewide, top 39%, 2,822 students, 42% FRL) — zoned schools average 42% FRL vs 60% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
• Zoned-school proficiency averages 55% at this address vs 42% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Osceola average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: Rents rising (+1.8%/yr); 388 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
• This rent runs 40% of the median local income ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $944 of equity ($3k loan paydown + $-2k appreciation (-0.5% local appreciation)).
• Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 56 days — a 3% lower offer ($407k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.

Recommended offer $267,994 (36.2% 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 56 days. Have you received any prior offers? Is the seller open to a 36% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 0.64% ✗
• Cap rate: 4.67%
• Cash-on-cash: -5.81%
• DSCR: 0.74
• GRM: 13.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.47% appreciation · 1.79% rent growth · sell at horizon

5-year hold

• IRR: -11.6%
• Equity multiple: 0.48×
• Total profit: $-61,003
• Equity at exit: $112,245

10-year hold

• IRR: -6.0%
• Equity multiple: 0.42×
• Total profit: $-68,111
• Equity at exit: $127,402

Cash invested: $117,597 (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 34773

• Home prices YoY: -0.2%
• Rents YoY: 1.8%
• Active inventory: 388
• Price-to-rent: 13.1×

Monthly cashflow live

• Estimated rent: $2,680 high
• Mortgage (P&I): −$2,202
• Tax from tax record: −$265 /mo · $3,183/yr
• Insurance: −$175
• HOA: −$44
• Vacancy / Maint / Mgmt: −$563
• Net cashflow: $-570

Break-even live

Break-even rent $3,401

Max offer price $319,375

Occupancy floor —

Sensitivity live

Price	-10% $-332	-5% $-451	+0% $-570	+5% $-688	+10% $-807
Rent	-10% $-781	-5% $-675	+0% $-570	+5% $-464	+10% $-358
Rate	-1.0pp $-358	-0.5pp $-463	base $-570	+0.5pp $-678	+1.0pp $-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: $104,998
• Closing costs: $12,600
• Reserves months: —
• Total cash needed: —

Rent comps 10 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7110 Sandhill Crane Way Unit 1 St Cloud, FL	4.0	2.0	1828	$2,722	$1.49	26d	1	0.43mi
7086 Cattle Egret Dr Harmony, FL	3.0	2.0	1614	$2,099	$1.30	22d	1	0.43mi
7086 Cattle Egret Dr Harmony, FL	3.0	2.0	1620	$2,299	$1.42	9d	1	0.43mi
6877 Botanic Blvd Harmony, FL	3.0	2.0	1570	$2,500	$1.59	26d	1	0.91mi
6847 Botanic Blvd Harmony, FL	4.0	2.5	2306	$2,600	$1.13	26d	1	0.95mi
2639 Bittern Bnd Harmony, FL	3.0	2.0	1758	$2,395	$1.36	26d	1	0.99mi
6833 Cranes Roost Rd Harmony, FL	4.0	2.0	1830	$2,350	$1.28	26d	1	1.07mi
6792 Huntleigh Hammock Rd Harmony, FL	4.0	2.5	2268	$2,900	$1.28	19d	1	1.31mi
6766 Grace Hammock Rd Harmony, FL	4.0	2.0	1828	$2,400	$1.31	0d	1	1.38mi
6731 Grace Hammock Rd Harmony, FL	4.0	2.5	2208	$2,331	$1.06	9d	1	1.45mi

HOA detail

• Monthly dues: $44 · $528/yr

Listing history 15 events

1. 2026-06-13
   statusdays on market $419,990 Pending 56 DOM
2. 2026-06-09
   days on market $419,990 Active 54 DOM
3. 2026-06-08
   days on market $419,990 Active 53 DOM
4. 2026-06-07
   days on market $419,990 Active 52 DOM
5. 2026-06-04
   days on market $419,990 Active 49 DOM
6. 2026-06-03
   days on market $419,990 Active 48 DOM
7. 2026-06-02
   days on market $419,990 Active 47 DOM
8. 2026-06-02
   days on market $419,990 Active 46 DOM
9. 2026-05-31
   days on market $419,990 Active 45 DOM
10. 2026-05-14
    price $419,990

    Show marketing remark (241 chars)

    The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

11. 2026-05-14
    price $419,990 241-char remark

    Show marketing remark (241 chars)

    The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

12. 2026-05-07
    price $424,990

    Show marketing remark (241 chars)

    The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

13. 2026-05-07
    price $424,990 241-char remark

    Show marketing remark (241 chars)

    The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

14. 2026-05-06
    listed $428,990 Active 241-char remark

    Show marketing remark (241 chars)

    The property is located at 2874 Elio Hammock Drive ST CLOUD FL 34773 priced at 419990, the square foot and stories are 1828, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

15. 2026-04-16
    listed $428,990 Active

ⓘ 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: $3,183 · $265/mo
• Projected year-2 tax: $3,486 · $290/mo
• Expected delta: +$303/yr (+$25/mo · 9.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $32,159
• − Mortgage interest: −$23,526
• − Property taxes: −$3,183
• − Insurance: −$2,100
• − Repairs & maintenance: −$2,573
• − Management: −$2,573
• − HOA: −$528
• − Depreciation: −$12,218
• Taxable loss: −$14,541
• Est. tax savings @ 24.0%: +$3,490
• After-tax cash flow: $-3,345/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: Osceola
• NCES district ID: 1201470
• Math proficiency: 39% ▼ -9.00%
• Reading proficiency: 45% ▼ -4.00%
• Median HH income: $45,528
• Composite: 35.7/100
• National rank: #4865
• State rank: #60 of 73 in FL

Livability — St. Cloud

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• County: Osceola County · 410,217 people
• City population: 29,247
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 5,816
• Household income: $80,524
• Rent vs Own: 10.2% rent · 89.8% own
• Severe rent burden: 47.0

Population outlook (Osceola County) Hauer SSP2

• Today (2025): 447,624 people
• By 2030: 511,823 · +14.3%
• By 2040: 642,986 · +43.6%
• By 2050: 774,552 · +73.0%
• By 2075: 1,078,144 · +140.9%
• By 2100: 1,269,660 · +183.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (59%)
• Race & ethnicity: White 59% Hispanic / Latino 33% Two or more races 11%
• Hispanic origin (detail): Puerto Rican 20%
• Common ancestry: Portuguese 5% Slovak 3% Romanian 2%
• Foreign-born: 12% · Canada, South Korea
• Languages at home: 67% English-only · Spanish 27% Other Indo-European 4% German/W. Germanic 1%

Political lean MEDSL · Osceola

• 2024 margin: Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
• 2008→2024 swing: -21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
• All cycles: 2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -0.47%
• Current HPI: 279.5662
• Rent YoY: ▲ 1.79%
• 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

-2.1% since first listed

6 events — show timeline

• 2026-05-14 Price Changed $419,990 Stellar MLS as Distributed by MLS Grid
• 2026-05-14 Price Changed $419,990 Zillow
• 2026-05-07 Price Changed $424,990 Stellar MLS as Distributed by MLS Grid
• 2026-05-07 Price Changed $424,990 Zillow
• 2026-05-06 Listed $428,990 Zillow
• 2026-04-16 Listed $428,990 Stellar MLS as Distributed by MLS Grid