OFF_MARKETExcellent Deal3 days on market

12702 Colonnade Cir

12702 Colonnade Cir, Clermont, FL 34711, Clermont, FL 34711
$479,900
Zestimate®:$479,500

Listing Price

Property image 1
12702 Colonnade Cir, Clermont, FL 34711
Loc: Clermont, FL
Days Listed
3
Tax Assessed
$394k
Zestimate®
$480k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$2,737/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

Pine Ridge Elementary School

PK-5
3.1 mi away
8

East Ridge Middle School

6-8
2.1 mi away
5

East Ridge High School

9-12
2.3 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
7.40%
Total ROI
26.7%
Cash Flow
$535/mo
DSCR
1.22
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
2026-07-30Sold$479,900$265
2026-07-08Contingent$479,900$265
2026-06-21Pending sale$479,900$265
2026-06-04Listed for sale$479,900$265
2013-02-14Sold$165,000$91
2012-10-31Listed for sale$169,900$94
2011-05-19Sold$169,990$94

Tax History

YearProperty TaxTax Assessment
2025$2,753.72$189,610
2024$2,680.33$184,270
2023$2,437.04$178,910
2022$2,224.14$173,700
2021$2,206.24$168,642
2020$2,198.8$166,314
2019$2,239.8$162,575
2018$2,140.93$159,544
2017$2,140.93$156,263
2016$2,070.01$136,480
2015$1,820.24$135,532
2014$1,864.95$134,457
2013$1,927.59$131,392
2012$2,148.6$144,848
2011$2,311.36$156,039
2010$441.46$29,250
2009$587.91$39,000
2008$734.14$48,750
2007$736.02$48,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,812
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: $479,900Rent Basis: Observed Comp Model ($2,737/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.86%

NOI: $18,547/yr

Cash-on-Cash Yield
-10.3%

On $110,377 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.9%

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)-$322/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$137/mo
Repairs & Maintenance (10% of rent)-$274/mo
Property Management (8% of rent)-$219/mo
Total Pure Operating Expenses-$1,191/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,737/mo
Less: Operating Expenses-$1,191/mo
Net Operating Income (NOI)+$1,546/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-944/mo
$-11,334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Clermont.