OFF_MARKETExcellent Deal3 days on market

2811 Clemwood St

2811 Clemwood St, Orlando, FL 32803, Orlando, FL 32803
$599,999
Zestimate®:$575,100

Listing Price

Property image 1
2811 Clemwood St, Orlando, FL 32803
Loc: Orlando, FL
Days Listed
3
Tax Assessed
$444k
Zestimate®
$575k
Market Rate
Lot Size
10,355 sqft
Rent Estimate
$2,662/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.

7

Lake Como Elementary School

PK-8
0.2 mi away
6

William R Boone High School

9-12
1.5 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
$742/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

DateEventPricePrice/sqft
2026-07-02Sold$575,000$367
2026-05-28Pending sale$599,999$383
2026-05-18Listed for sale$599,999$383
2024-05-20Sold$645,000$411
2024-04-18Pending sale$645,000$411
2024-04-11Listed for sale$645,000$411
2004-08-02Sold$195,000$124
2002-05-31Sold$163,000$104

Tax History

YearProperty TaxTax Assessment
2024$3,013.46$196,362
2023$2,838.37$190,643
2022$2,747.08$185,090
2021$2,694.73$179,699
2020$2,668.54$177,218
2019$2,633.6$173,234
2018$2,602.17$170,004
2017$2,602.17$214,617
2016$2,561.75$201,507
2015$2,544.89$196,244
2014$2,590.61$162,193
2013$2,420.61$158,289
2012$2,424.43$157,668
2011$2,553.34$166,054
2010$2,427.09$161,453
2009$0$192,898
2008$2,958.5$231,884
2007$2,990.57$263,118
2006$3,163.34$248,438
2005$3,134.02$179,793
2004$2,416.86$158,419
2003$2,386.62$142,642
2002$1,326.43$117,065
2001$1,333.62$109,815
2000$1,314.15$94,772
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,568
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: $599,999Rent Basis: Observed Comp Model ($2,662/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $300/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.77%

NOI: $16,646/yr

Cash-on-Cash Yield
-15.0%

On $138,000 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.2%

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)-$363/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$266/mo
Property Management (8% of rent)-$213/mo
Total Pure Operating Expenses-$1,275/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,662/mo
Less: Operating Expenses-$1,275/mo
Net Operating Income (NOI)+$1,387/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-1,726/mo
$-20,713/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.