OFF_MARKETExcellent Deal8 days on market

1526 Tangelo Cir

1526 Tangelo Cir, Kissimmee, FL 34746, Kissimmee, FL 34746
$685,000
Zestimate®:$672,800

Listing Price

Property image 1
1526 Tangelo Cir, Kissimmee, FL 34746
Loc: Kissimmee, FL
Days Listed
8
Tax Assessed
$324k
Zestimate®
$673k
Market Rate
Lot Size
0.57 acres
Rent Estimate
$1,739/mo
Est. Cash Flow base
Type
multi 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

Kissimmee Elementary School

PK-5
1.3 mi away
5

Kissimmee Middle School

6-8
1.4 mi away
5

Celebration High School

9-12
6.8 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
7.91%
Total ROI
29.2%
Cash Flow
$1,054/mo
DSCR
1.30
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
2026-06-12Sold$680,000$181
2026-05-05Pending sale$685,000$183
2026-04-20Listed for sale$685,000$183
2005-04-29Sold$295,000$79

Tax History

YearProperty TaxTax Assessment
2025$4,975.89$323,800
2024$4,378.62$314,300
2023$4,049.53$289,700
2022$3,431.56$217,300
2021$3,026.25$168,000
2020$3,033.55$167,100
2019$3,300.51$179,400
2018$3,300.51$153,863
2017$2,095.37$150,699
2016$2,082.31$147,600
2015$2,044.28$148,500
2014$2,139.53$149,300
2013$0$150,400
2012$0$151,300
2011$0$174,800
2010$0$187,900
2009$0$232,200
2008$0$272,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
7
Sq Ft
3,748
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: $685,000Rent Basis: Observed Comp Model ($1,739/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $343/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.28%

NOI: $8,779/yr

Cash-on-Cash Yield
-21.5%

On $157,550 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-13.3%

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)-$264/mo
Homeowner / Hazard Insurance-$343/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$174/mo
Property Management (8% of rent)-$139/mo
Total Pure Operating Expenses-$1,007/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,739/mo
Less: Operating Expenses-$1,007/mo
Net Operating Income (NOI)+$732/mo
Less: Debt Service (30yr @ 6.75%)-$3,554/mo
Net Cash Flow
$-2,823/mo
$-33,873/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kissimmee.