OFF_MARKETRisky Deal5 days on market
2948 Willow Bend Blvd
2948 Willow Bend Blvd, Orlando, FL 32808, Orlando, FL 32808
2948 Willow Bend Blvd, Orlando, FL 32808
Loc: Orlando, FL
Days Listed
5
Tax Assessed
$219k
Zestimate®
$285k
0% Under Valued
Lot Size
7,101 sqft
Rent Estimate
$2,026/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.
3
Rolling Hills Elementary School
PK-5
0.6 mi away
4
Meadowbrook Middle School
6-8
1.4 mi away
3
Maynard Evans High School
9-12
0.3 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
5.18%
Total ROI
71.5%
Cash Flow
$-248/mo
DSCR
0.83
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-05-12 | Sold | $285,000 | $257 |
| 2026-04-20 | Pending sale | $284,999 | $257 |
| 2026-03-19 | Listed for sale | $284,999 | $257 |
| 2026-01-08 | Listing removed | $275,000 | $248 |
| 2025-12-26 | Price change | $275,000 | $248 |
| 2025-12-15 | Price change | $277,500 | $250 |
| 2025-12-01 | Price change | $278,500 | $251 |
| 2025-11-06 | Listed for sale | $279,000 | $251 |
| 2025-11-02 | Pending sale | $279,000 | $251 |
| 2025-10-19 | Price change | $279,000 | $251 |
| 2025-10-02 | Price change | $285,000 | $257 |
| 2025-08-07 | Price change | $288,000 | $259 |
| 2025-07-04 | Price change | $288,400 | $260 |
| 2025-06-11 | Listed for sale | $288,800 | $260 |
| 2025-05-13 | Pending sale | $288,800 | $260 |
| 2025-04-02 | Listed for sale | $288,800 | $260 |
| 2025-03-20 | Listing removed | $295,000 | $266 |
| 2025-02-27 | Price change | $295,000 | $266 |
| 2025-01-07 | Listed for sale | $299,000 | $269 |
| 2023-12-22 | Sold | $281,000 | $253 |
| 2023-11-25 | Pending sale | $290,000 | $261 |
| 2023-11-17 | Listed for sale | $290,000 | $261 |
| 2023-11-16 | Pending sale | $290,000 | $261 |
| 2023-10-28 | Price change | $290,000 | $261 |
| 2023-10-06 | Listed for sale | $299,000 | $269 |
| 2020-02-11 | Sold | $172,900 | $156 |
| 2019-12-27 | Pending sale | $172,900 | $156 |
| 2019-06-26 | Sold | $109,000 | $98 |
| 2014-09-23 | Sold | $47,500 | $43 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2024 | $3,389.1 | $219,392 |
| 2023 | $2,497.58 | $172,788 |
| 2022 | $2,414.65 | $167,755 |
| 2021 | $1,974.08 | $141,561 |
| 2020 | $2,534.86 | $130,241 |
| 2019 | $1,689.61 | $68,586 |
| 2018 | $1,589.9 | $62,351 |
| 2017 | $1,589.9 | $72,592 |
| 2016 | $1,326.77 | $51,530 |
| 2015 | $1,127.39 | $53,595 |
| 2014 | $1,149.13 | $51,694 |
| 2013 | $991.16 | $45,203 |
| 2012 | $990.66 | $44,898 |
| 2011 | $1,013.81 | $45,940 |
| 2010 | $1,139.71 | $54,034 |
| 2009 | $0 | $76,999 |
| 2008 | $2,148.16 | $112,210 |
| 2007 | $2,120.01 | $116,102 |
| 2006 | $1,847.29 | $92,162 |
| 2005 | $1,672.77 | $80,421 |
| 2004 | $1,487.89 | $72,641 |
| 2003 | $1,472.4 | $71,443 |
| 2002 | $1,317.34 | $63,579 |
| 2001 | $1,256.7 | $58,827 |
| 2000 | $1,221.7 | $55,625 |
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: $284,999Rent Basis: Observed Comp Model ($2,026/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.18%
NOI: $14,770/yr
Cash-on-Cash Yield
-4.5%
On $65,550 invested
DSCR Ratio
0.83x
Negative debt coverage
5-Yr Leveraged ROI
+71.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$179/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$101/mo
Repairs & Maintenance (10% of rent)-$203/mo
Property Management (8% of rent)-$162/mo
Total Pure Operating Expenses-$795/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,026/mo
Less: Operating Expenses-$795/mo
Net Operating Income (NOI)+$1,231/mo
Less: Debt Service (30yr @ 6.75%)-$1,479/mo
Net Cash Flow
$-248/mo
$-2,975/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Orlando.