OFF_MARKETNeutral Deal98 days on market

3222 Reserve Ct

3222 Reserve Ct, Orlando, FL 32825, Orlando, FL 32825
$460,000
Zestimate®:$454,800

Listing Price

Property image 1
3222 Reserve Ct, Orlando, FL 32825
Loc: Orlando, FL
Days Listed
98
Tax Assessed
$429k
Zestimate®
$455k
Market Rate
Lot Size
8,249 sqft
Rent Estimate
$2,748/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.

8

Andover Elementary School

PK-5
0.4 mi away
5

Odyssey Middle School

6-8
2.7 mi away
4

University High School

9-12
5.2 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
5.07%
Total ROI
15.0%
Cash Flow
$-381/mo
DSCR
0.84
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
2026-09-10Pending sale$429,900$176
2026-09-02Listed for sale$429,900$176
2026-08-17Sold$391,500$160
2026-05-27Price change$450,000$184
2026-03-27Price change$460,000$188
2026-03-05Price change$475,000$194
2026-02-04Listed for sale$500,000$204
2025-12-01Listing removed$499,950$204
2025-08-27Price change$499,950$204
2025-06-06Listed for sale$510,000$208
2000-01-26Sold$133,100$54

Tax History

YearProperty TaxTax Assessment
2024$2,679.52$177,576
2023$2,492.16$172,404
2022$2,380.58$167,383
2021$2,335.18$162,508
2020$2,312.01$160,264
2019$2,274.09$156,661
2018$2,252.75$153,740
2017$2,252.75$224,024
2016$2,207.61$215,190
2015$2,177.38$200,815
2014$2,250.77$168,091
2013$2,206.66$160,169
2012$2,182.26$140,754
2011$2,142.4$138,409
2010$2,250.46$148,695
2009$0$196,293
2008$2,196.76$241,439
2007$2,286.69$275,901
2006$2,420.66$269,101
2005$2,375.64$187,402
2004$2,269.27$158,377
2003$2,252.87$139,191
2002$2,183.86$133,801
2001$2,215.79$128,377
2000$618.41$19,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,448
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: $460,000Rent Basis: Observed Comp Model ($2,748/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $230/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.01%

NOI: $18,431/yr

Cash-on-Cash Yield
-9.7%

On $105,800 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.9%

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)-$350/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$137/mo
Repairs & Maintenance (10% of rent)-$275/mo
Property Management (8% of rent)-$220/mo
Total Pure Operating Expenses-$1,212/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,748/mo
Less: Operating Expenses-$1,212/mo
Net Operating Income (NOI)+$1,536/mo
Less: Debt Service (30yr @ 6.75%)-$2,387/mo
Net Cash Flow
$-851/mo
$-10,211/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.