OFF_MARKETRisky Deal45 days on market

453 Dominish Estates Dr

453 Dominish Estates Dr, Apopka, FL 32712, Apopka, FL 32712
$385,000
Zestimate®:$380,700

Listing Price

Property image 1
453 Dominish Estates Dr, Apopka, FL 32712
Loc: Apopka, FL
Days Listed
45
Tax Assessed
$280k
Zestimate®
$381k
Market Rate
Lot Size
4,998 sqft
Rent Estimate
$2,077/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

Clay Springs Elementary School

PK-5
1.5 mi away
5

Piedmont Lakes Middle School

6-8
3.3 mi away
2

Wekiva High School

9-12
3.4 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
Risky
Confidence Score: 4.8/10
Exercise caution due to potential market volatility.
Cap Rate
4.64%
Total ROI
12.9%
Cash Flow
$-457/mo
DSCR
0.77
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

From a conservative standpoint, this property presents significant cash flow challenges. A gross rental yield of 4.64% is insufficient to cover operating expenses—including Florida's escalating insurance premiums and property taxes—while maintaining a positive net income under current financing rates. Apopka is a growing submarket of Orlando, but the entry price of $385,000 for a 1,473 sqft home requires a much higher rent premium than the current yield suggests. While the 4% appreciation is a positive tailwind, the property will likely be cash-flow negative after accounting for a standard 35% expense ratio and debt service, making it a speculative appreciation play rather than a sound income investment.

Strengths
  • Location in Apopka provides access to the expanding Orlando employment hub
  • Single-family 3/2 configuration is the most liquid asset type for resale
  • Consistent 4% projected appreciation reflects regional growth trends
Considerations
  • Gross rental yield is well below the 1% rule and current risk-free rates
  • High probability of negative monthly cash flow after debt service and CapEx
  • Exposure to rising Florida property insurance costs which compress net operating income
  • High price per square foot relative to current rental income potential
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-05Price change$385,000$261
2026-01-26Listed for sale$395,000$268
2025-10-31Sold$248,000$168
2025-10-09Pending sale$290,000$197
2025-10-02Listed for sale$290,000$197
2025-09-30Pending sale$290,000$197
2025-09-23Price change$290,000$197
2025-09-14Listed for sale$300,000$204
2003-07-29Sold$133,600$91

Tax History

YearProperty TaxTax Assessment
2024$1,446.47$114,569
2023$1,342.3$111,232
2022$1,239.52$107,992
2021$1,203.85$104,847
2020$1,175.56$103,399
2019$1,143.31$101,074
2018$1,122.61$99,189
2017$1,122.61$138,179
2016$1,305.35$135,064
2015$1,275.14$128,393
2014$1,325.05$121,686
2013$1,293.87$92,395
2012$1,273.94$90,811
2011$1,576.04$108,016
2010$1,589.58$111,750
2009$0$129,046
2008$1,647.2$172,162
2007$1,758.22$205,574
2006$1,849.82$191,520
2005$1,810.76$124,556
2004$1,723.95$107,718
2003$486.96$15,000
2002$131.49$7,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,473
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: $385,000Rent Basis: Observed Comp Model ($2,077/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $193/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.67%

NOI: $14,135/yr

Cash-on-Cash Yield
-11.1%

On $88,550 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.7%

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)-$228/mo
Homeowner / Hazard Insurance-$193/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$208/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$899/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,077/mo
Less: Operating Expenses-$899/mo
Net Operating Income (NOI)+$1,178/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-820/mo
$-9,837/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apopka.