OFF_MARKETRisky Deal41 days on market
14728 Huntley Dr
14728 Huntley Dr, Orlando, FL 32828, Orlando, FL 32828
14728 Huntley Dr, Orlando, FL 32828
Loc: Orlando, FL
Days Listed
41
Tax Assessed
$399k
Zestimate®
$495k
Market Rate
Lot Size
6,749 sqft
Rent Estimate
$2,701/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.
8
Stone Lakes Elementary School
K-5
0.6 mi away
9
Avalon Middle School
6-8
1.6 mi away
7
Timber Creek High School
9-12
1.2 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
3.53%
Total ROI
35.6%
Cash Flow
$-1,142/mo
DSCR
0.57
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-06-09 | Sold | $495,000 | $271 |
| 2026-05-05 | Pending sale | $494,900 | $271 |
| 2026-04-24 | Listed for sale | $494,900 | $271 |
| 2026-03-30 | Sold | $427,000 | $234 |
| 2026-03-05 | Price change | $499,000 | $273 |
| 2026-02-23 | Price change | $509,000 | $278 |
| 2026-02-10 | Price change | $519,000 | $284 |
| 2026-01-30 | Price change | $525,000 | $287 |
| 2026-01-15 | Listed for sale | $529,000 | $289 |
| 2017-12-09 | Listing removed | $1,795 | $1 |
| 2017-04-09 | Listed for rent | $1,795 | $1 |
| 2016-05-12 | Listing removed | $1,795 | $1 |
| 2016-01-12 | Price change | $1,795 | $1 |
| 2015-12-10 | Price change | $1,695 | $1 |
| 2015-12-09 | Listing removed | $234,900 | $129 |
| 2015-12-08 | Price change | $234,900 | $129 |
| 2015-11-25 | Listed for rent | $1,795 | $1 |
| 2015-11-08 | Price change | $239,900 | $131 |
| 2015-09-12 | Listed for sale | $249,900 | $137 |
| 2012-04-17 | Sold | $155,000 | $85 |
| 2011-12-22 | Price change | $155,000 | $85 |
| 2011-12-17 | Price change | $160,000 | $88 |
| 2011-11-23 | Listed for sale | $173,349 | $95 |
| 2002-05-03 | Sold | $173,000 | $95 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2024 | $6,728.53 | $399,267 |
| 2023 | $5,065.87 | $348,577 |
| 2022 | $4,896.98 | $338,424 |
| 2021 | $4,704.51 | $281,692 |
| 2020 | $4,523 | $268,327 |
| 2019 | $4,414.26 | $257,255 |
| 2018 | $3,620.79 | $206,595 |
| 2017 | $3,620.79 | $197,744 |
| 2016 | $3,502.54 | $188,440 |
| 2015 | $3,395.36 | $178,518 |
| 2014 | $3,189.35 | $167,405 |
| 2013 | $2,973.09 | $156,036 |
| 2012 | $1,984.1 | $137,008 |
| 2011 | $2,101.54 | $143,207 |
| 2010 | $2,061.98 | $144,926 |
| 2009 | $0 | $181,953 |
| 2008 | $2,492.83 | $234,400 |
| 2007 | $2,576.67 | $266,154 |
| 2006 | $2,728.13 | $247,626 |
| 2005 | $2,707.54 | $162,867 |
| 2004 | $2,614.78 | $159,715 |
| 2003 | $2,529.11 | $127,709 |
| 2002 | $798.84 | $35,000 |
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: $509,000Rent Basis: Observed Comp Model ($2,701/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $255/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.53%
NOI: $17,984/yr
Cash-on-Cash Yield
-11.7%
On $117,070 invested
DSCR Ratio
0.57x
Negative debt coverage
5-Yr Leveraged ROI
+35.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$326/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$270/mo
Property Management (8% of rent)-$216/mo
Total Pure Operating Expenses-$1,202/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,701/mo
Less: Operating Expenses-$1,202/mo
Net Operating Income (NOI)+$1,499/mo
Less: Debt Service (30yr @ 6.75%)-$2,641/mo
Net Cash Flow
$-1,142/mo
$-13,709/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Orlando.