OFF_MARKETRisky Deal7 days on market

3809 Needles Dr

3809 Needles Dr, Orlando, FL 32810, Orlando, FL 32810
$359,900
Zestimate®:$338,000

Listing Price

Property image 1
3809 Needles Dr, Orlando, FL 32810
Loc: Orlando, FL
Days Listed
7
Tax Assessed
$239k
Zestimate®
$338k
Market Rate
Lot Size
9,749 sqft
Rent Estimate
$2,635/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

3

Riverside Elementary School

PK-5
0.3 mi away
4

Lockhart Middle School

6-8
0.7 mi away
3

Wekiva High School

9-12
2.9 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.51%
Total ROI
78.7%
Cash Flow
$-214/mo
DSCR
0.89
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-21Price change$350,000$196
2026-06-05Listed for sale$359,900$202
2026-05-29Pending sale$359,900$202
2026-05-11Listed for sale$359,900$202
2026-03-07Pending sale$359,900$202
2026-02-18Listed for sale$359,900$202
2026-02-02Listing removed$0
2025-12-24Listed for sale$370,000$207
2025-12-08Listing removed$375,000$210
2025-10-27Price change$375,000$210
2025-10-07Price change$385,000$216
2025-09-09Listed for sale$395,000$221
2022-04-05Listing removed$0
2022-03-24Listed for sale$340,000$190
2016-08-25Listing removed$179,900$101
2015-08-14Listed for sale$179,900$101

Tax History

YearProperty TaxTax Assessment
2024$1,339.43$101,390
2023$1,246.22$98,437
2022$1,167.81$95,570
2021$1,134.18$92,786
2020$1,116.65$91,505
2019$1,085.6$89,448
2018$1,064.63$87,780
2017$1,064.63$104,954
2016$1,033.19$92,305
2015$1,003.99$91,623
2014$1,055.21$91,500
2013$1,030.7$85,114
2012$1,016.54$80,366
2011$1,045.47$81,850
2010$1,112.64$92,863
2009$0$123,070
2008$1,013.72$153,327
2007$1,145.93$163,883
2006$1,203.1$155,040
2005$1,170.91$127,199
2004$1,111.48$99,169
2003$1,098.88$95,113
2002$1,063.1$93,190
2001$1,071.98$80,617
2000$1,044.01$69,843
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,785
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $359,900Rent Basis: Observed Comp Model ($2,635/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $180/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.51%

NOI: $19,846/yr

Cash-on-Cash Yield
-3.1%

On $82,777 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+78.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$195/mo
Homeowner / Hazard Insurance-$180/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$211/mo
Total Pure Operating Expenses-$981/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,635/mo
Less: Operating Expenses-$981/mo
Net Operating Income (NOI)+$1,654/mo
Less: Debt Service (30yr @ 6.75%)-$1,867/mo
Net Cash Flow
$-214/mo
$-2,563/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.