OFF_MARKETNeutral Deal4 days on market

5458 Aeolus Way

5458 Aeolus Way, Orlando, FL 32808, Orlando, FL 32808
$326,600
Zestimate®:$317,500

Listing Price

Property image 1
5458 Aeolus Way, Orlando, FL 32808
Loc: Orlando, FL
Days Listed
4
Tax Assessed
$235k
Zestimate®
$318k
Market Rate
Lot Size
10,176 sqft
Rent Estimate
$2,114/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

Rosemont Elementary School

PK-5
0.7 mi away
3

College Park Middle School

6-8
3.6 mi away
6

Edgewater High School

9-12
3.9 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
5.98%
Total ROI
19.6%
Cash Flow
$-23/mo
DSCR
0.99
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
2026-07-24Sold$317,500$242
2026-07-08Contingent$326,600$249
2026-06-26Pending sale$326,600$249
2026-05-22Listed for sale$326,600$249
1998-08-05Sold$92,500$71

Tax History

YearProperty TaxTax Assessment
2024$698.53$70,757
2023$619.09$68,696
2022$689.65$66,695
2021$688.41$64,752
2020$696.51$63,858
2019$696.42$62,422
2018$695.4$61,258
2017$695.4$105,953
2016$692.58$91,438
2015$695.29$85,191
2014$710.99$76,786
2013$675.45$73,788
2012$671.15$66,828
2011$659.27$54,450
2010$718.9$64,165
2009$0$106,228
2008$1,119.32$168,694
2007$1,279.07$187,362
2006$1,334.9$138,321
2005$1,322.23$114,613
2004$1,240.97$97,767
2003$1,211.74$93,273
2002$1,173.09$90,359
2001$1,178.43$80,388
2000$1,159.48$77,295
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,310
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: $326,600Rent Basis: Observed Comp Model ($2,114/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.68%

NOI: $15,272/yr

Cash-on-Cash Yield
-6.7%

On $75,118 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.5%

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)-$192/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$211/mo
Property Management (8% of rent)-$169/mo
Total Pure Operating Expenses-$841/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,114/mo
Less: Operating Expenses-$841/mo
Net Operating Income (NOI)+$1,273/mo
Less: Debt Service (30yr @ 6.75%)-$1,695/mo
Net Cash Flow
$-422/mo
$-5,063/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orlando.