OFF_MARKETGood Deal8 days on market

3391 S Kirkman Rd APT 1237

3391 S Kirkman Rd APT 1237, Orlando, FL 32811, Orlando, FL 32811
$179,900
Zestimate®:$145,100

Listing Price

Property image 1
3391 S Kirkman Rd APT 1237, Orlando, FL 32811
Loc: Orlando, FL
Days Listed
8
Tax Assessed
$170k
Zestimate®
$145k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$1,665/mo
Est. Cash Flow base
Type
condo

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

Eagles Nest Elementary School

PK-5
0.8 mi away
5

Dr. Phillips High School

PK,8-12
2.7 mi away
3

Chain Of Lakes Middle School

6-8
2.9 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
6.84%
Total ROI
23.9%
Cash Flow
$116/mo
DSCR
1.13
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
2026-09-02Price change$1,650$1
2026-08-12Listed for rent$1,695$1
2026-06-08Sold$145,000$120
2026-05-11Pending sale$169,900$140
2026-04-23Price change$169,900$140
2026-04-17Price change$174,900$144
2026-03-26Listed for sale$179,900$148
2026-03-14Listing removed$0
2026-03-11Price change$165,000$136
2026-03-08Listed for sale$179,000$148
2026-02-25Listing removed$1,740$1
2026-02-22Listed for rent$1,740$1
2013-11-08Sold$86,000$71
2012-01-12Listing removed$85,000$70
2011-09-29Listed for sale$85,000$70
2011-06-22Sold$70,000$58
2009-11-11Sold$48,500$40

Tax History

YearProperty TaxTax Assessment
2024$2,938.09$153,198
2023$2,754.97$139,271
2022$2,378.7$126,610
2021$2,161.3$115,100
2020$2,052.15$108,020
2019$1,888.17$98,200
2018$1,801.1$90,640
2017$1,801.1$82,400
2016$1,622.62$84,400
2015$1,687.39$76,400
2014$1,538.77$73,900
2013$1,218.42$63,173
2012$1,094.67$54,599
2011$823.7$43,012
2010$700.56$34,950
2009$0$132,000
2008$4,495.39$244,500
2007$3,684.78$208,800
2006$2,609.01$134,596
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,212
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: $179,900Rent Basis: Observed Comp Model ($1,665/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.63%

NOI: $11,922/yr

Cash-on-Cash Yield
1.7%

On $41,377 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.9%

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)-$139/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$167/mo
Property Management (8% of rent)-$133/mo
Total Pure Operating Expenses-$672/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,665/mo
Less: Operating Expenses-$672/mo
Net Operating Income (NOI)+$993/mo
Less: Debt Service (30yr @ 6.75%)-$933/mo
Net Cash Flow
$60/mo
$720/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.