OFF_MARKETExcellent Deal10 days on market

436 Orange Cosmos Blvd

436 Orange Cosmos Blvd, Davenport, FL 33837, Davenport, FL 33837
$450,999
Zestimate®:$435,100

Listing Price

Property image 1
436 Orange Cosmos Blvd, Davenport, FL 33837
Loc: Davenport, FL
Days Listed
10
Tax Assessed
$477k
Zestimate®
$435k
Market Rate
Lot Size
8,032 sqft
Rent Estimate
$3,758/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.

2

Loughman Oaks Elementary School

PK-5
0.3 mi away
3

Shelley S. Boone Middle School

6-8
8.4 mi away
3

Davenport 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
7.61%
Total ROI
27.7%
Cash Flow
$581/mo
DSCR
1.25
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$435,000$122
2026-05-26Pending sale$450,999$126
2026-05-11Listed for sale$450,999$126
2025-11-17Listing removed$499,900$140
2025-07-28Price change$499,900$140
2025-04-22Price change$520,000$145
2024-10-02Price change$525,000$147
2024-09-18Listed for sale$545,000$152
2021-01-19Listing removed$0
2021-01-08Listed for sale$388,900$109
2019-09-19Sold$360,000$101
2019-07-15Pending sale$349,000$98
2019-05-09Price change$349,000$98
2019-04-22Price change$370,000$103
2019-02-27Price change$379,000$106
2019-02-13Price change$386,990$108
2018-12-07Price change$393,690$110
2018-10-03Listed for sale$409,000$114
2014-11-13Sold$362,425$101

Tax History

YearProperty TaxTax Assessment
2025$5,588.27$477,422
2024$5,964.79$427,445
2023$5,600.65$388,586
2022$4,915.33$353,260
2021$4,449.23$321,145
2020$4,268.66$305,478
2019$4,173.2$289,898
2018$4,584.09$297,605
2017$4,725.09$350,892
2016$4,899.91$331,456
2015$4,592.28$303,079
2014$659.4$34,800
2013$493.8$31,800
2012$489.22$31,800
2011$824.79$53,000
2010$840.6$53,000
2009$1,054.32$62,500
2008$1,177.7$75,000
2006$264.21$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
6
Sq Ft
3,579
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: $450,999Rent Basis: Observed Comp Model ($3,758/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.06%

NOI: $27,345/yr

Cash-on-Cash Yield
-0.7%

On $103,730 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.6%

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)-$390/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$301/mo
Total Pure Operating Expenses-$1,479/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,758/mo
Less: Operating Expenses-$1,479/mo
Net Operating Income (NOI)+$2,279/mo
Less: Debt Service (30yr @ 6.75%)-$2,340/mo
Net Cash Flow
$-61/mo
$-736/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davenport.