0out of 100
Below Average

1201 Homosassa Court, Longwood, FL, USA

Location data pending
Score Breakdown
Value13/40
Cash Flow0/35
Location19/25
$
$600,000
%
$120,000 cash at risk up front
32
1201 Homosassa Court, Longwood, FL, USA
Deal Analysis

Below Average

32/100

This deal is below average. Watch that the price sits above market monthly cash flow is negative.

Highlights
  • Strong neighborhood (75/100)
Watch-outs
  • Priced 151% above market
  • $863/mo negative cash flow
  • Cap rate only 2.96%
  • No equity after repairs

Price vs. Market

Needs Work
Your offer
$299/sqft
Area avg
$119/sqft
151% above market average
Your offer
$600,000
At market rate
$239,071

ARV Assessment

Needs WorkAI Estimate
ARV Low
$241k
Est. ARV
$280k
ARV High
$316k
Total Investment
$600k
Est. ARV
$280k
Rehab Cost
$12k
Potential Equity
$-320k
Comparable Reasoning

Based on 4 recent sales within 0.5 miles, comparable multi-family homes of similar size traded between $241k and $316k. The subject's 2,009 sqft and 4bd/3ba layout supports a midpoint estimate of $280k.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $12k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkAI Estimate
Rent Low
$2,470
Est. Rent/mo
$2,690
Rent High
$2,960
Monthly Rent
$2,690
Annual Rent
$32k
Rental Yield
5.4%
Cap Rate
3.0%
Market Assessment

The Birmingham rental market shows strong demand. Median area rent is $940/mo with a 8% vacancy rate.

2 more details
Comparable Reasoning

Comparable 4bd units nearby rent for $2,470–$2,960. At $2,690/mo the gross yield is 5.38% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$600,000
Loan
$480,000
$120,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$3,193/mo
Estimated Rent$2,690/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-8.63%
Total Payment
$3,553/mo
Monthly Cash Flow
$-863/mo
Negative cash flow: $863/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Good
BTier
Strong Neighborhood75/100
Composite socioeconomic score
Median Income
$67k
Median Home
$409k
Median Rent
$940/mo
Homeownership
86%
Vacancy
8%
Population
47,000
Score Breakdown
Income & Wealth
54
Housing Market
90
Education
91
Employment
83
Stability
85
Infrastructure
44
Neighborhood data — see the full analysis on Offa

City Population

Good
Birmingham, AL
10-year population trend
+10.5% / decade
City Population
229,000
Density / sq mi
1,775
Area (sq mi)
129
Within 1 Mile
15,000
1-Mile Density
4,777
Trend Years
2014–2023

Get alerts for deals like this in Birmingham

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby