OFF_MARKETRisky Deal3 days on market

13203 Ashington Pointe Dr

13203 Ashington Pointe Dr, Orlando, FL 32824, Orlando, FL 32824
$320,000
Zestimate®:$312,800

Listing Price

Property image 1
13203 Ashington Pointe Dr, Orlando, FL 32824
Loc: Orlando, FL
Days Listed
3
Tax Assessed
$292k
Zestimate®
$313k
Market Rate
Lot Size
4,415 sqft
Rent Estimate
$2,118/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

Meadow Woods Elementary School

PK-5
0.9 mi away
6

Meadow Woods Middle School

6-8
0.4 mi away
5

Cypress Creek High School

9-12
2 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
4.62%
Total ROI
59.3%
Cash Flow
$-428/mo
DSCR
0.74
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$300,000$245
2026-04-24Pending sale$320,000$261
2026-03-20Listed for sale$320,000$261
2017-12-22Listing removed$1,295$1
2017-12-18Listed for rent$1,295$1
2017-01-20Listing removed$1,225$1
2017-01-17Listed for rent$1,225$1
2013-05-30Listing removed$1,000$1
2013-05-11Listed for rent$1,000$1
2002-01-17Sold$115,900$95

Tax History

YearProperty TaxTax Assessment
2024$4,353.27$205,202
2023$3,860.72$186,547
2022$3,356.42$169,588
2021$2,994.44$154,171
2020$2,905.52$140,155
2019$2,741.47$127,414
2018$2,610.16$115,831
2017$2,610.17$132,150
2016$2,313.73$119,576
2015$2,152.88$114,487
2014$1,939.94$99,065
2013$1,642.5$71,922
2012$1,599.79$68,771
2011$1,586.48$68,024
2010$1,577.12$69,467
2009$0$87,124
2008$3,284.39$176,507
2007$3,619.65$200,458
2006$3,348.52$167,875
2005$2,588.55$123,843
2004$2,264.04$108,361
2003$2,275.76$107,213
2002$874.69$33,000
2001$492.32$20,000
2000$150.83$7,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,226
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: $320,000Rent Basis: Observed Comp Model ($2,118/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.62%

NOI: $14,790/yr

Cash-on-Cash Yield
-7.0%

On $73,600 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+59.3%

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)-$238/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$212/mo
Property Management (8% of rent)-$169/mo
Total Pure Operating Expenses-$886/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,118/mo
Less: Operating Expenses-$886/mo
Net Operating Income (NOI)+$1,232/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-428/mo
$-5,135/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.