OFF_MARKETRisky Deal5 days on market

1351 W Yale St

1351 W Yale St, Orlando, FL 32804, Orlando, FL 32804
$1,400,000
Zestimate®:$1,300,000

Listing Price

Property image 1
1351 W Yale St, Orlando, FL 32804
Loc: Orlando, FL
Days Listed
5
Tax Assessed
$1067k
Zestimate®
$1300k
Market Rate
Lot Size
10,178 sqft
Rent Estimate
$3,508/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.

5

Lake Silver Elementary School

PK-5
0.3 mi away
3

College Park Middle School

6-8
1 mi away
6

Edgewater High School

9-12
0.9 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
1.79%
Total ROI
-1.4%
Cash Flow
$-4,996/mo
DSCR
0.29
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
2026-07-22Sold$1,300,000$481
2026-05-17Pending sale$1,400,000$518
2026-05-07Listed for sale$1,400,000$518
2017-08-10Sold$240,000$89
2017-05-31Price change$749,900$278
2017-05-29Listed for sale$889,900$329
2016-05-06Sold$210,000$78
2016-03-08Pending sale$219,900$81
2016-03-01Price change$219,900$81
2015-10-11Price change$249,000$92
2015-09-16Price change$259,000$96
2015-05-27Listed for sale$279,900$104
2013-10-29Sold$235,000$87
2013-08-25Listed for sale$239,000$88

Tax History

YearProperty TaxTax Assessment
2024$18,265.5$1,038,886
2023$17,610.98$1,008,627
2022$11,054.66$643,593
2021$10,892.33$624,848
2020$11,547.15$607,585
2019$10,847.34$552,350
2018$3,731.63$189,000
2017$3,731.63$173,000
2016$3,459.78$253,763
2015$4,975.2$240,670
2014$4,205.18$200,857
2013$2,472.43$121,912
2012$2,475.34$121,309
2011$3,061.22$151,189
2010$3,075.86$156,532
2009$0$191,448
2008$4,558.9$245,269
2007$4,686.16$263,985
2006$4,775.96$246,425
2005$3,771.81$187,482
2004$3,106.86$156,116
2003$3,062.4$152,046
2002$2,766.05$137,025
2001$2,501.6$120,157
2000$2,032.26$94,416
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,702
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: $1,400,000Rent Basis: Observed Comp Model ($3,508/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.97%

NOI: $13,555/yr

Cash-on-Cash Yield
-22.9%

On $322,000 invested

DSCR Ratio
0.16x

Negative debt coverage

5-Yr Leveraged ROI
+-20.1%

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)-$872/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$351/mo
Property Management (8% of rent)-$281/mo
Total Pure Operating Expenses-$2,378/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,508/mo
Less: Operating Expenses-$2,378/mo
Net Operating Income (NOI)+$1,130/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$-6,135/mo
$-73,617/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.