OFF_MARKETRisky Deal7 days on market

5633 Marvell Ave

5633 Marvell Ave, Orlando, FL 32839, Orlando, FL 32839
$275,000
Zestimate®:$275,200$200 Under Market

Listing Price

Property image 1
5633 Marvell Ave, Orlando, FL 32839
Loc: Orlando, FL
Days Listed
7
Tax Assessed
$235k
Zestimate®
$275k
0% Under Valued
Lot Size
7,753 sqft
Rent Estimate
$1,350/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

Millennia Gardens Elementary

PK-5
1 mi away
4

Westridge Middle School

6-8
0.7 mi away
3

Oak Ridge High School

9-12
2.1 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
3.04%
Total ROI
25.0%
Cash Flow
$-729/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
2026-06-05Sold$275,000$281
2026-05-03Pending sale$275,000$281
2026-04-25Listed for sale$275,000$281
2026-04-25Pending sale$275,000$281
2026-04-14Listed for sale$275,000$281
1986-04-01Sold$67,500$69

Tax History

YearProperty TaxTax Assessment
2024$3,584.98$171,164
2023$3,197.27$155,604
2022$2,910.9$141,458
2021$2,565.64$128,598
2020$2,381.94$116,907
2019$2,231.03$106,279
2018$2,107.14$96,617
2017$2,107.14$104,040
2016$1,898.61$96,541
2015$1,785.11$87,813
2014$1,493.93$65,991
2013$1,380.43$60,063
2012$1,386.05$60,086
2011$858.67$61,814
2010$967.58$88,697
2009$0$117,928
2008$883.61$155,819
2007$1,012.34$169,046
2006$1,051.35$141,995
2005$1,020.29$110,277
2004$960.7$94,432
2003$949.54$93,863
2002$918.43$82,185
2001$916.66$74,159
2000$893.78$60,828
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
980
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: $275,000Rent Basis: Observed Comp Model ($1,350/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.04%

NOI: $8,371/yr

Cash-on-Cash Yield
-13.8%

On $63,250 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.0%

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)-$192/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$68/mo
Repairs & Maintenance (10% of rent)-$135/mo
Property Management (8% of rent)-$108/mo
Total Pure Operating Expenses-$652/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,350/mo
Less: Operating Expenses-$652/mo
Net Operating Income (NOI)+$698/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-729/mo
$-8,752/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.