CashFlowRE
Sign in Sign up
5221 Luisa Ct 🏗️ New Construction
F Composite 32.22
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).

  • Cash flow +7.9/30.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$339,999

5221 Luisa Ct · St. Cloud, FL 34771
4 bd · 2.5 ba · 1,860 sqft · Land · 111 Days on market
Built 2026 2,614 sqft lot $165/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

Key facts

  • Gourmet kitchen
  • Lake nona
  • Tile flooring

Tags

LAKE NONASPACIOUS LOFTOPEN-CONCEPT MAIN LIVING SPACETILE FLOORINGGOURMET KITCHENSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Lease restrictions apply; Living area reported 1,860 (builder source); Lot approximately 0.06 acres (25x100)
  • Financial info: Total monthly fees reported $165; total annual fees reported $1,980
  • HOA & community: HOA: HARTIZEN HOMES; Monthly HOA $165 (covers grounds maintenance and pest control); Community features: street lights; Pets allowed

Exterior

  • Parking: Attached 2-car garage (18x20) with garage door opener; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Residential townhouse; Under construction (projected completion 2026-06-30); Two levels; South-facing
  • Construction: Block, cement siding and frame construction; Shingle roof; Slab foundation; New construction; Builder: HARTIZEN HOMES (model: HAZEL)
  • Exterior features: Sidewalk; Paved road access; Irrigation equipment

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range
  • Bedrooms: 4 bedrooms; Loft (additional room)
  • Flooring: Carpet; Ceramic tile; Concrete
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; High ceilings; Open floorplan; Solid surface counters; Stone counters; Walk-in closet(s); Thermal windows
  • Laundry & utility: Laundry inside on upper level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ 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/2.5-bath land listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-361 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (15.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $273k (19.8% below list).
  • Recommended offer: $273k (19.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 4.0% in St. Cloud — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Tohopekaliga (math 20% / reading 41%, grade F, #434 of 667 statewide, top 66%, 2,748 students, 60% FRL) — zoned schools at 60% FRL track the district average.
  • Market conditions: Rents rising (+3.0%/yr); 1378 active listings in the ZIP; 37 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; 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($97k/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.
  • 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 111 days — a 9% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (5%) 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; moderate 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 $272,558 (19.8% 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 111 days. Have you received any prior offers? Is the seller open to a 20% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.02%
Cash-on-cash
-4.56%
DSCR
0.80
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.02% rent growth · sell at horizon

5-year hold
IRR
-23.9%
Equity multiple
0.18×
Total profit
$-77,918
Equity at exit
$50,695
10-year hold
IRR
-18.8%
Equity multiple
-0.02×
Total profit
$-96,688
Equity at exit
$29,397

Cash invested: $95,200 (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 34771

Home prices YoY
-30.0%
Rents YoY
3.0%
Active inventory
1378
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,726 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax est. 1.5%
$425 /mo · $5,100/yr
Insurance
$142
HOA
$165
Vacancy / Maint / Mgmt
$572
Net cashflow
$-361

Break-even live

Break-even rent $3,183
Max offer price $287,697
Occupancy floor

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
$85,000
Closing costs
$10,200
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5261 Luisa Ct Saint Cloud, FL 4.0 2.5 1860 $2,350 $1.26 24d 1 0.03mi
5273 Luisa Ct Saint Cloud, FL 4.0 2.5 1860 $2,375 $1.28 12d 1 0.04mi
5327 Timberland Ave Saint Cloud, FL 4.0 2.0 1828 $2,550 $1.39 24d 1 0.36mi
1260 Stockwell Ave Saint Cloud, FL 4.0 3.0 1786 $2,390 $1.34 24d 1 0.37mi
1305 Stockwell Ave Saint Cloud, FL 3.0 2.5 1704 $2,169 $1.27 4d 1 0.39mi
5265 Luke Hammock St Saint Cloud, FL 4.0 2.5 2168 $2,660 $1.23 4d 1 0.61mi
1610 Spray Ter Saint Cloud, FL 3.0 2.0 1672 $2,599 $1.55 14d 1 0.64mi
94 Polermo Ave Saint Cloud, FL 3.0 2.0 1990 $2,450 $1.23 7d 1 0.66mi
504 Enaya St Saint Cloud, FL 4.0 2.0 1825 $3,100 $1.70 24d 1 0.68mi
18 Polermo Ave Saint Cloud, FL 3.0 2.5 1982 $2,400 $1.21 22d 1 0.71mi
1560 Scarbrough Abby Pl Saint Cloud, FL 4.0 2.0 2004 $2,475 $1.24 20d 1 0.73mi
510 Whistling Duck Trl Saint Cloud, FL 4.0 3.0 2368 $2,525 $1.07 3d 1 0.79mi
5580 Vigo Loop Saint Cloud, FL 4.0 2.0 2021 $2,849 $1.41 14d 1 0.81mi
234 Polermo Ave Saint Cloud, FL 4.0 2.0 1825 $2,490 $1.36 24d 1 0.90mi
1817 Stillwood Way Saint Cloud, FL 5.0 2.5 2518 $3,089 $1.23 24d 1 0.92mi
4843 Calasans Ave Saint Cloud, FL 4.0 3.0 2022 $2,600 $1.29 7d 1 0.97mi
5614 Stockade Blvd Saint Cloud, FL 3.0 2.5 1760 $2,395 $1.36 17d 1 1.00mi
600 Talisi Loop Saint Cloud, FL 3.0 2.0 1676 $2,450 $1.46 4d 1 1.05mi
5566 Sabal Dr Saint Cloud, FL 4.0 3.0 2105 $2,700 $1.28 14d 1 1.08mi
5566 Sabal Dr Saint Cloud, FL 4.0 3.0 2126 $2,699 $1.27 7d 1 1.08mi
416 Preston Cove Dr Saint Cloud, FL 3.0 2.5 2614 $2,150 $0.82 17d 1 1.10mi
994 Teal Creek Dr Saint Cloud, FL 4.0 2.5 1790 $2,799 $1.56 24d 1 1.16mi
399 Tanis Ave Saint Cloud, FL 4.0 2.0 1846 $2,375 $1.29 24d 1 1.16mi
564 Preston Cove Dr Saint Cloud, FL 3.0 2.5 1551 $2,080 $1.34 24d 1 1.20mi
1029 Ladyfish Trl Saint Cloud, FL 4.0 2.5 2197 $3,100 $1.41 14d 1 1.20mi
588 Preston Cove Dr Saint Cloud, FL 3.0 2.5 1553 $2,250 $1.45 3d 1 1.22mi
764 Preston Cove Dr Unit 1 St Cloud, FL 3.0 2.5 1463 $2,100 $1.44 24d 1 1.22mi
1217 Grassland Ave Saint Cloud, FL 4.0 3.0 2185 $2,900 $1.33 24d 1 1.24mi
5172 Goldfinch Dr Saint Cloud, FL 3.0 2.5 1992 $2,600 $1.31 17d 1 1.25mi
5686 Stockade Blvd Saint Cloud, FL 3.0 2.5 1496 $2,150 $1.44 7d 1 1.26mi
5752 Anders Way Saint Cloud, FL 3.0 2.5 1700 $2,500 $1.47 24d 1 1.35mi
419 Conway Ave Saint Cloud, FL 4.0 2.0 1910 $2,750 $1.44 7d 1 1.36mi
1166 Silo Dr Saint Cloud, FL 3.0 3.0 1856 $2,499 $1.35 16d 1 1.37mi
5274 Kildare Pl Saint Cloud, FL 4.0 2.5 1790 $2,700 $1.51 24d 1 1.38mi
5788 Freshwater Canyon Dr Saint Cloud, FL 3.0 2.5 1705 $2,250 $1.32 14d 1 1.42mi
1479 Silver Maple Dr Saint Cloud, FL 3.0 2.5 1654 $2,312 $1.40 1d 6 1.43mi
5778 Waterman Path Saint Cloud, FL 3.0 2.5 1946 $2,295 $1.18 24d 1 1.45mi

HOA detail

Monthly dues
$165 · $1,980/yr
Likely covers
landscaping

Listing history 24 events

  1. 2026-06-18
    days on market $339,999 Active 111 DOM
  2. 2026-06-17
    days on market $339,999 Active 110 DOM
  3. 2026-06-16
    days on market $339,999 Active 109 DOM
  4. 2026-06-15
    days on market $339,999 Active 108 DOM
  5. 2026-06-13
    days on market $339,999 Active 106 DOM
  6. 2026-06-13
    days on market $339,999 Active 105 DOM
  7. 2026-06-09
    days on market $339,999 Active 102 DOM
  8. 2026-06-08
    days on market $339,999 Active 101 DOM
  9. 2026-06-07
    days on market $339,999 Active 100 DOM
  10. 2026-06-04
    days on market $339,999 Active 97 DOM
  11. 2026-06-03
    days on market $339,999 Active 96 DOM
  12. 2026-06-02
    days on market $339,999 Active 95 DOM
  13. 2026-06-02
    days on market $339,999 Active 94 DOM
  14. 2026-05-31
    days on market $339,999 Active 93 DOM
  15. 2026-05-20
    price $339,998 1495-char remark
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  16. 2026-05-20
    price $339,999
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  17. 2026-05-02
    price $358,999 1495-char remark
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  18. 2026-05-01
    price $358,999
  19. 2026-03-04
    price $359,485 1495-char remark
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  20. 2026-03-03
    price $359,485
  21. 2026-02-27
    listed $358,485 Active 1495-char remark
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  22. 2026-02-27
    listed $358,485 Active
    Show marketing remark (1495 chars)

    Under Construction | Estimated Completion: June, 2026 This quaint townhome community is just minutes from Lake Nona, without the Lake Nona price tag! Welcome to The Hazel, a thoughtfully designed four-bedroom townhome with a two-car garage, delivering the space, comfort, and livability of a single-family home in Terra Haven, a new low-maintenance community ideally located near Lake Nona, Medical City, Orlando International Airport, SR-417, and Florida's Turnpike. This versatile floor plan features 4 bedrooms plus a spacious loft, perfect for a home office, media room, or play area. The open-concept main living space is enhanced by 9'4" first-floor ceilings, an 8' front entry door, and tile flooring throughout the first floor, creating a bright, airy atmosphere designed for modern living. An attached two-car garage adds everyday convenience and storage. The gourmet kitchen is both stylish and functional, showcasing 42" cabinets, stainless steel appliances, granite countertops, an oversized center island, and a walk-in pantry-offering generous cabinet and countertop space ideal for entertaining or daily life. Triple sliding glass doors lead to a 24' wide covered lanai, extending your living space outdoors and overlooking a private backyard framed by lush trees, perfect for morning coffee or evening relaxation. Additional features include a paver driveway and lead walk, energy-efficient construction, lawn care included, low HOA dues, and NO CDD fees, allowing. ..

  23. 2025-07-15
    soldstatus $1,096,000
  24. 2024-04-16
    soldstatus $2,240,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 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 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
$32,707
− Mortgage interest
−$19,045
− Property taxes
−$5,100
− Insurance
−$1,700
− Repairs & maintenance
−$2,617
− Management
−$2,617
− HOA
−$1,980
− Depreciation
−$9,891
Taxable loss
−$10,242
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,458
After-tax cash flow
$-1,879/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)
35,257
Household income
$97,415
Rent vs Own
15.0% rent · 85.0% own
Severe rent burden
338.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 45% Hispanic / Latino 41% Two or more races 20% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 26% Cuban 2% Dominican 4%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
14% · Canada, Jamaica
Languages at home
64% English-only · Spanish 33% Other Indo-European 3%

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
▼ -124.44%
Current HPI
290.3095
Rent YoY
▲ 3.02%
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

-84.8% since first listed
10 events — show timeline
  • 2026-05-20 Price Changed $339,998 Zillow
  • 2026-05-20 Price Changed $339,999 Stellar MLS as Distributed by MLS Grid
  • 2026-05-02 Price Changed $358,999 Zillow
  • 2026-05-01 Price Changed $358,999 Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Price Changed $359,485 Zillow
  • 2026-03-03 Price Changed $359,485 Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Listed $358,485 Zillow
  • 2026-02-27 Listed $358,485 Stellar MLS as Distributed by MLS Grid
  • 2025-07-15 Sold (Public Records) $1,096,000 Public Records
  • 2024-04-16 Sold (Public Records) $2,240,000 Public Records

Property tax history

+40.9%/yr

Latest (2025): $554 · +100.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…