OFF_MARKETRisky Deal7 days on market

225 Orange Tree Drive

225 Orange Tree Drive, Atlantis, FL 33462, Atlantis, FL 33462
$849,000
Zestimate®:$810,900

Listing Price

Property image 1
225 Orange Tree Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
7
Tax Assessed
$411k
Zestimate®
$811k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$4,583/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

Starlight Cove Elementary School

PK-5
1.1 mi away
5

Tradewinds Middle School

6-8
1.5 mi away
4

Santaluces Community High School

PK,9-12
1.7 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
2.99%
Total ROI
4.6%
Cash Flow
$-2,178/mo
DSCR
0.49
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
2026-05-26Sold$810,000$416
2026-04-09Price change$829,000$425
2026-03-12Listed for sale$849,000$436
2016-07-19Sold$275,000$141
2016-03-31Price change$319,000$164
2016-01-27Listed for sale$340,000$174
1999-01-05Sold$150,000$77

Tax History

YearProperty TaxTax Assessment
2025$5,875$301,920
2024$5,168$293,411
2023$5,137$284,865
2022$5,106$276,568
2021$5,084$268,513
2020$5,057.09$264,806
2019$4,993.39$258,852
2018$4,993.39$254,026
2017$4,769.29$248,801
2016$4,715.2$249,447
2015$5,824.29$243,505
2014$5,418$223,541
2013$4,952.16$203,219
2012$5,099.09$211,445
2011$4,916.78$198,983
2010$5,001.54$204,362
2009$5,436.89$236,278
2008$6,029.91$286,252
2007$6,866.17$336,206
2006$6,882.64$315,956
2005$0$245,415
2004$3,007.62$212,147
2003$137.05$167,010
2002$3,908.77$158,943
2001$3,379.33$135,092
2000$3,379.16$135,092
1999$3,321.79$137,329
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,949
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: $849,000Rent Basis: Observed Comp Model ($4,583/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $33,222/yr

Cash-on-Cash Yield
-10.1%

On $195,270 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.9%

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)-$335/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$229/mo
Repairs & Maintenance (10% of rent)-$458/mo
Property Management (8% of rent)-$367/mo
Total Pure Operating Expenses-$1,814/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,583/mo
Less: Operating Expenses-$1,814/mo
Net Operating Income (NOI)+$2,769/mo
Less: Debt Service (30yr @ 6.75%)-$4,405/mo
Net Cash Flow
$-1,637/mo
$-19,641/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.