OFF_MARKETNeutral Deal9 days on market

10023 Shadow Creek Dr

10023 Shadow Creek Dr, Orlando, FL 32832, Orlando, FL 32832
$460,000
Zestimate®:$460,000

Listing Price

Property image 1
10023 Shadow Creek Dr, Orlando, FL 32832
Loc: Orlando, FL
Days Listed
9
Tax Assessed
$385k
Zestimate®
$460k
Market Rate
Lot Size
5,520 sqft
Rent Estimate
$2,616/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.

10

Northlake Park Community Elementary School

PK-5
1.2 mi away
5

Odyssey Middle School

6-8
2.7 mi away
6

Innovation High School

9-12
2.3 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
5.13%
Total ROI
15.3%
Cash Flow
$-359/mo
DSCR
0.85
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
2026-04-22Sold$460,000$249
2026-03-17Pending sale$460,000$249
2026-03-04Listed for sale$460,000$249
2022-06-21Listing removed$0
2022-06-04Listed for rent$3,200$2
2022-05-03Sold$465,000$252
2022-04-11Pending sale$450,000$244
2022-04-07Listed for sale$450,000$244
2019-05-29Sold$293,000$159
2019-04-24Listed for sale$285,000$154
2018-05-26Listing removed$1,995$1
2018-05-08Listed for rent$1,995$1
2015-04-08Sold$216,000$117
2014-01-24Sold$183,750$100
2013-11-14Price change$70,000$38
2013-11-09Listed for sale$0
2013-10-22Sold$175,800$95
2004-11-04Sold$195,900$106

Tax History

YearProperty TaxTax Assessment
2024$8,254.7$385,357
2023$7,621.71$364,008
2022$4,063.97$210,829
2021$3,935.13$204,688
2020$3,905.75$201,862
2019$5,284.68$231,990
2018$3,910.87$197,820
2017$3,910.88$199,821
2016$3,864.57$189,766
2015$3,846.98$164,779
2014$4,162.6$159,982
2013$3,389.9$128,832
2012$3,465.73$126,807
2011$3,528.65$129,558
2010$3,575.32$135,179
2009$0$163,372
2008$5,170.71$226,776
2007$5,862.74$286,515
2006$4,795.52$206,434
2005$4,239.16$173,687
2004$194.26$7,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,845
Built
2004
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: $460,000Rent Basis: Observed Comp Model ($2,616/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $230/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.83%

NOI: $17,635/yr

Cash-on-Cash Yield
-10.4%

On $105,800 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.2%

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)-$315/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$1,146/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,616/mo
Less: Operating Expenses-$1,146/mo
Net Operating Income (NOI)+$1,470/mo
Less: Debt Service (30yr @ 6.75%)-$2,387/mo
Net Cash Flow
$-917/mo
$-11,007/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.