OFF_MARKETExcellent Deal6 days on market

9760 Osprey Landing Dr

9760 Osprey Landing Dr, Orlando, FL 32832, Orlando, FL 32832
$725,000
Zestimate®:$700,000

Listing Price

Property image 1
9760 Osprey Landing Dr, Orlando, FL 32832
Loc: Orlando, FL
Days Listed
6
Tax Assessed
$607k
Zestimate®
$700k
Market Rate
Lot Size
9,441 sqft
Rent Estimate
$3,405/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.

9

Moss Park Elementary School

PK-5
0.5 mi away
9

Innovation Middle

6-8
1.3 mi away
6

Innovation High School

9-12
2.5 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
7.47%
Total ROI
27.0%
Cash Flow
$847/mo
DSCR
1.23
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
2026-05-15Sold$700,000$221
2026-04-14Pending sale$715,000$225
2026-04-02Price change$715,000$225
2026-02-26Listed for sale$725,000$229
2019-01-02Sold$465,000$147
2018-11-18Pending sale$475,000$150
2018-07-31Listed for sale$475,000$150
2013-06-06Sold$375,000$118
2013-03-12Price change$375,000$118
2013-01-16Listed for sale$385,000$121
2011-03-15Listing removed$359,000$113
2010-09-04Price change$359,000$113
2010-07-24Price change$365,000$115
2010-05-21Listed for sale$375,000$118
2010-04-05Listing removed$389,900$123
2010-02-11Price change$389,900$123
2009-07-17Price change$398,000$125
2009-06-19Listed for sale$421,000$133
2005-07-18Sold$394,400$124

Tax History

YearProperty TaxTax Assessment
2024$9,416.52$535,838
2023$8,373.58$487,125
2022$7,331.2$442,841
2021$6,631.62$402,583
2020$6,726.46$405,547
2019$6,422.28$381,158
2018$6,381.42$373,944
2017$6,381.42$351,904
2016$6,074.8$343,964
2015$6,047.13$332,771
2014$6,000.4$312,260
2013$3,982.74$261,999
2012$2,909.04$188,596
2011$2,918.18$192,367
2010$2,789.38$185,652
2009$0$214,733
2008$4,496.48$300,423
2007$4,523.53$287,367
2006$4,811.62$280,560
2005$1,372.67$65,000
2004$94.59$5,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,172
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: $725,000Rent Basis: Observed Comp Model ($3,405/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $363/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.92%

NOI: $21,155/yr

Cash-on-Cash Yield
-14.4%

On $166,750 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.3%

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)-$496/mo
Homeowner / Hazard Insurance-$363/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$341/mo
Property Management (8% of rent)-$272/mo
Total Pure Operating Expenses-$1,642/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,405/mo
Less: Operating Expenses-$1,642/mo
Net Operating Income (NOI)+$1,763/mo
Less: Debt Service (30yr @ 6.75%)-$3,762/mo
Net Cash Flow
$-1,999/mo
$-23,988/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.