OFF_MARKETExcellent Deal9 days on market
10408 Cypress Trail Dr
10408 Cypress Trail Dr, Orlando, FL 32825, Orlando, FL 32825
10408 Cypress Trail Dr, Orlando, FL 32825
Loc: Orlando, FL
Days Listed
9
Tax Assessed
$438k
Zestimate®
$541k
Market Rate
Lot Size
7,255 sqft
Rent Estimate
$3,099/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.
9
Cypress Springs Elementary School
PK-5
1.5 mi away
6
Legacy Middle School
6-8
0.8 mi away
4
University High School
9-12
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
7.55%
Total ROI
27.4%
Cash Flow
$726/mo
DSCR
1.24
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 |
|---|---|---|---|
| 2026-05-26 | Sold | $540,000 | $197 |
| 2026-05-04 | Pending sale | $579,000 | $211 |
| 2026-04-27 | Price change | $579,000 | $211 |
| 2026-04-03 | Listed for sale | $589,900 | $215 |
| 2025-09-17 | Listing removed | $599,900 | $218 |
| 2025-08-28 | Listed for sale | $599,900 | $218 |
| 2025-08-08 | Pending sale | $599,900 | $218 |
| 2025-07-18 | Listed for sale | $599,900 | $218 |
| 2024-09-24 | Listing removed | $450,000 | $164 |
| 2024-05-31 | Sold | $603,000 | $220 |
| 2024-03-01 | Pending sale | $615,000 | $224 |
| 2024-02-16 | Listed for sale | $615,000 | $224 |
| 2023-09-23 | Listing removed | $0 | – |
| 2022-04-25 | Listing removed | $0 | – |
| 2022-04-21 | Sold | $508,600 | $185 |
| 2022-04-16 | Listed for rent | $3,750 | $1 |
| 2021-09-22 | Sold | $450,000 | $164 |
| 2021-08-03 | Pending sale | $450,000 | $164 |
| 2021-07-30 | Listed for sale | $450,000 | $164 |
| 2021-03-24 | Listing removed | $0 | – |
| 2020-01-02 | Listing removed | $2,200 | $1 |
| 2019-12-23 | Listed for rent | $2,200 | $1 |
| 2017-09-18 | Listing removed | $2,200 | $1 |
| 2017-09-12 | Listed for rent | $2,200 | $1 |
| 2013-09-23 | Listing removed | $1,900 | $1 |
| 2013-09-12 | Listed for rent | $1,900 | $1 |
| 2004-11-03 | Sold | $234,700 | $85 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2024 | $5,927.97 | $389,510 |
| 2023 | $5,523.23 | $378,165 |
| 2022 | $5,342.74 | $367,150 |
| 2021 | $5,378.39 | $324,306 |
| 2020 | $5,233.19 | $312,873 |
| 2019 | $5,342.17 | $312,639 |
| 2018 | $4,894.77 | $284,217 |
| 2017 | $4,894.77 | $279,207 |
| 2016 | $4,854.81 | $272,507 |
| 2015 | $4,820.9 | $258,699 |
| 2014 | $4,494.2 | $241,343 |
| 2013 | $2,714.25 | $181,398 |
| 2012 | $2,679.61 | $176,375 |
| 2011 | $2,877.85 | $186,983 |
| 2010 | $2,891.51 | $193,247 |
| 2009 | $0 | $226,231 |
| 2008 | $3,638.4 | $287,415 |
| 2007 | $3,686.91 | $321,957 |
| 2006 | $3,913.23 | $265,867 |
| 2005 | $3,356.41 | $197,886 |
| 2004 | $519.11 | $28,350 |
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: $589,900Rent Basis: Observed Comp Model ($3,099/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.53%
NOI: $20,800/yr
Cash-on-Cash Yield
-11.7%
On $135,677 invested
DSCR Ratio
0.57x
Negative debt coverage
5-Yr Leveraged ROI
+35.5%
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)-$358/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$310/mo
Property Management (8% of rent)-$248/mo
Total Pure Operating Expenses-$1,366/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,099/mo
Less: Operating Expenses-$1,366/mo
Net Operating Income (NOI)+$1,733/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-1,328/mo
$-15,931/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Orlando.