OFF_MARKETExcellent Deal6 days on market

1420 Emerald Dr

1420 Emerald Dr, Kissimmee, FL 34744, Kissimmee, FL 34744
$499,000
Zestimate®:$481,900

Listing Price

Property image 1
1420 Emerald Dr, Kissimmee, FL 34744
Loc: Kissimmee, FL
Days Listed
6
Tax Assessed
$345k
Zestimate®
$482k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$2,492/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.

4

Neptune Elementary School

PK-5
1.5 mi away
7

Neptune Middle School

6-8
0.6 mi away
5

Gateway 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
7.67%
Total ROI
28.0%
Cash Flow
$664/mo
DSCR
1.26
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
2026-07-10Sold$485,000$261
2026-07-08Contingent$489,000$263
2026-06-11Pending sale$489,000$263
2026-06-06Price change$489,000$263
2026-04-29Listed for sale$499,000$269
2026-03-28Pending sale$499,000$269
2026-03-06Listed for sale$499,000$269
2014-11-13Sold$290,000$156
2014-09-23Price change$289,000$156
2014-09-09Listed for sale$299,000$161
2003-12-15Sold$219,000$118

Tax History

YearProperty TaxTax Assessment
2025$3,447.71$344,800
2024$3,337.92$305,200
2023$3,266.32$299,900
2022$3,129.79$265,900
2021$3,104.51$238,700
2020$3,053.22$231,300
2019$3,007.99$221,500
2018$3,007.99$204,678
2017$2,905.69$200,469
2016$2,902$196,346
2015$2,862.3$192,400
2014$2,320.68$160,014
2013$0$157,650
2012$0$155,015
2011$0$150,500
2010$0$155,100
2009$0$187,100
2008$0$248,700
2007$0$263,600
2006$0$184,100
2005$0$164,400
2004$0$149,300
2003$0$149,300
2002$1,505.77$117,256
2001$1,474.8$115,409
2000$1,451.3$112,048
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,857
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: $499,000Rent Basis: Observed Comp Model ($2,492/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $16,647/yr

Cash-on-Cash Yield
-12.6%

On $114,770 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.4%

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)-$282/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$249/mo
Property Management (8% of rent)-$199/mo
Total Pure Operating Expenses-$1,105/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,492/mo
Less: Operating Expenses-$1,105/mo
Net Operating Income (NOI)+$1,387/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-1,202/mo
$-14,423/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kissimmee.