CashFlowRE
Sign in Sign up
2483 Walkertown Ave
D Composite 42.05
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).

  • Cash flow +14.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$330,000

2483 Walkertown Ave · Deltona, FL 32725
4 bd · 3.0 ba · 1,896 sqft · SingleFamily public records · 29 Days on market
Built 2004 10,000 sqft lot

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

Listing remarks MLS

This Home is located in a very nice and quiet area and within walking distance to all schools. This home has a master bed room on the lower floor are can be used as a Den or Office. You must see to appreciate.

Key facts

  • Walk-in closet
  • Main-floor suite
  • Breakfast bar

Tags

DUAL PRIMARY SUITESMAIN-FLOOR SUITEWALK-IN CLOSETPRIVATE EN-SUITE BATHSTAINLESS STEEL APPLIANCESBREAKFAST BAR

Property features AI

Finance

  • Other: Unfurnished; Zoning: R-1A
  • Financial info: No home warranty
  • HOA & community: No association; Community: Deltona Lakes; Pets allowed

Exterior

  • Parking: Attached garage; 2-car garage; Garage with door opener; Golf cart garage; Ground-level parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Septic tank sewer; Cable available; Broadband/high-speed internet available; Electricity connected; Water connected
  • Home design: Single family residence; Residential property; Completed condition; Faces west; 2 stories total; One level listed as primary level
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Built on 0.23-acre lot
  • Exterior features: Patio; French doors; Rain gutters; Mature landscaping; Asphalt/paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Open floorplan; Thermostat; Walk-in closets; Smoke detectors
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 4-bed/3.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $75 ($895/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 $263k (20.3% below list).
  • Recommended offer: $263k (20.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#381 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Timbercrest Elementary School (math 58% / reading 56%, grade C+, #781 of 2,144 statewide, top 38%, 797 students, 54% FRL); Galaxy Middle School (math 36% / reading 40%, grade F, #388 of 571 statewide, top 69%, 1,056 students, 60% FRL); Deltona High School (math 27% / reading 46%, grade F, #351 of 667 statewide, top 54%, 1,851 students, 52% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: Rents flat; 421 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($73k/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.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $262,929 (20.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.80%
Cap rate
6.56%
Cash-on-cash
0.97%
DSCR
1.04
GRM
10.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.61% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.40×
Total profit
$-55,033
Equity at exit
$49,204
10-year hold
IRR
-13.7%
Equity multiple
0.28×
Total profit
$-66,496
Equity at exit
$28,532

Cash invested: $92,400 (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 32725

Rents YoY
0.6%
Active inventory
421
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,629 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$135 /mo · $1,614/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$552
Net cashflow
$75

Break-even live

Break-even rent $2,535
Max offer price $330,000
Occupancy floor 92%

Sensitivity live

Price -10% $261 -5% $168 +0% $75 +5% $-19 +10% $-112
Rent -10% $-133 -5% $-29 +0% $75 +5% $178 +10% $282
Rate -1.0pp $241 -0.5pp $158 base $75 +0.5pp $-11 +1.0pp $-98

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
$82,500
Closing costs
$9,900
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1778 Belspring Ave Deltona, FL 4.0 2.0 1750 $2,100 $1.20 25d 1 1.37mi
1948 Tilburg Ave Deltona, FL 4.0 2.0 1420 $2,420 $1.70 25d 1 1.48mi

Listing history 11 events

  1. 2026-05-08
    status Pending
  2. 2026-05-07
    price $330,000
  3. 2026-04-16
    price $337,000
  4. 2026-04-09
    listed $350,000 Active
  5. 2026-03-20
    soldstatus $331,173
  6. 2006-12-05
    soldstatus $202,500
  7. 2006-11-28
    soldstatus $202,500 209-char remark
    Show marketing remark (209 chars)

    This Home is located in a very nice and quiet area and within walking distance to all schools. This home has a master bed room on the lower floor are can be used as a Den or Office. You must see to appreciate.

  8. 2006-10-31
    historical 209-char remark
    Show marketing remark (209 chars)

    This Home is located in a very nice and quiet area and within walking distance to all schools. This home has a master bed room on the lower floor are can be used as a Den or Office. You must see to appreciate.

  9. 2006-06-26
    listed $202,500 209-char remark
    Show marketing remark (209 chars)

    This Home is located in a very nice and quiet area and within walking distance to all schools. This home has a master bed room on the lower floor are can be used as a Den or Office. You must see to appreciate.

  10. 2003-09-09
    soldstatus $25,000
  11. 2003-08-11
    soldstatus $18,000

ⓘ 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
$1,614 · $135/mo
Projected year-2 tax
$2,739 · $228/mo
Expected delta
+$1,125/yr (+$94/mo · 69.7%)

ⓘ 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 ≥107°F today · 20 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 · 1 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
$31,551
− Mortgage interest
−$18,485
− Property taxes
−$1,614
− Insurance
−$1,650
− Repairs & maintenance
−$2,524
− Management
−$2,524
− Depreciation
−$9,600
Taxable loss
−$4,846
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,163
After-tax cash flow
$2,058/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
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — Deltona

Score
71/100
State rank
#381
US rank
#6749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deltona, FL
County
Volusia County · 556,871 people
City population
101,355
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
51,987
Household income
$73,152
Rent vs Own
21.3% rent · 78.7% own
Severe rent burden
1051.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 45% Hispanic / Latino 39% Two or more races 12% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 23% Cuban 4% Dominican 3%
Common ancestry
Romanian 1% Lithuanian 1% Serbian 1%
Foreign-born
13% · Canada, Jamaica, Vietnam
Languages at home
66% English-only · Spanish 30% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -195.58%
Current HPI
349.7999
Rent YoY
▲ 0.61%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1733.3% since first listed
11 events — show timeline
  • 2026-05-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $330,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $337,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Listed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Sold (Public Records) $331,173 Public Records
  • 2006-12-05 Sold (Public Records) $202,500 Public Records
  • 2006-11-28 Sold (MLS) $202,500 Stellar MLS as Distributed by MLS Grid
  • 2006-10-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-06-26 Listed $202,500 Stellar MLS as Distributed by MLS Grid
  • 2003-09-09 Sold (Public Records) $25,000 Public Records
  • 2003-08-11 Sold (Public Records) $18,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,614 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…