0out of 100
Excellent

1502 Egan Drive, Orlando, FL, USA

Score Breakdown
Value40/40
Cash Flow33/35
Location17/25
$
$208,000
%
$41,600 cash at risk up front
90
1502 Egan Drive, Orlando, FL, USA
3 bd1 ba

Excellent

90/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 59% below area price per sqft
  • $331k potential equity (88%)
  • $589/mo positive cash flow
  • 6.5% cap rate
Watch-outs
  • Neighborhood scores 69/100

Price vs. Market

Good
Your offer
$98/sqft
Area avg
$241/sqft
59% below market average
Your offer
$208,000
At market rate
$513,571

ARV Assessment

GoodAI Estimate
ARV Low
$480k
Est. ARV
$539k
ARV High
$609k
Total Investment
$208k
Est. ARV
$539k
Rehab Cost
$12k
Potential Equity
$331k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $480k and $609k. The subject's 2,131 sqft and 3bd/1ba layout supports a midpoint estimate of $539k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $12k covers minor refresh and make-ready.

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

GoodAI Estimate
Rent Low
$1,890
Est. Rent/mo
$2,050
Rent High
$2,260
Monthly Rent
$2,050
Annual Rent
$25k
Rental Yield
11.8%
Cap Rate
6.5%
Market Assessment

The Orlando rental market shows strong demand. Median area rent is $1,609/mo with a 10% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $1,890–$2,260. At $2,050/mo the gross yield is 11.83% 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

GoodLive rate · Freddie Mac
Using the current 6.95% 30-yr fixed national average (as of 2026-09-17). Adjust below to match your quote.
Price
$208,000
Loan
$166,400
$41,600
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,101/mo
Estimated Rent$2,050/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return16.99%
Total Payment
$1,461/mo
Monthly Cash Flow
+$589/mo
Positive cash flow: $589/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood44/100
Composite socioeconomic score
Median Income
$53k
Median Home
$222k
Median Rent
$1,609/mo
Homeownership
42.2%
Vacancy
10.44%
Population
67,636
Score Breakdown
Income & Wealth
34
Housing Market
44
Education
42
Employment
54
Stability
49
Infrastructure
84
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Orlando, FL
10-year population trend
+24.6% / decade
City Population
311,732
Density / sq mi
2,802
Area (sq mi)
111
Within 1 Mile
7,751
1-Mile Density
2,467
Trend Years
2014–2023

Get alerts for deals like this in Orlando

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

Similar Off-Market Deals Nearby