0out of 100
Fair

2087 Westbourne Dr, Oviedo, FL 32765, USA

Score Breakdown
Value28/40
Cash Flow17/35
Location18/25
$
$400,000
%
$80,000 cash at risk up front
63
2087 Westbourne Dr, Oviedo, FL 32765, USA
4 bd3 ba

Fair

63/100

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 23% above market
  • $439/mo negative cash flow
  • Cap rate only 3.27%
  • No equity after repairs

Price vs. Market

Fair
Your offer
$203/sqft
Area avg
$206/sqft
1% below market average
Your offer
$400,000
At market rate
$406,850

ARV Assessment

FairLive · LLM + comps
ARV Low
$376k
Est. ARV
$420k
ARV High
$464k
Total Investment
$400k
Est. ARV
$420k
Rehab Cost
$11k
Potential Equity
$20k
Comparable Reasoning

The ARV for the subject property after full renovation is estimated to be between $376,000 and $464,000 based on high-quality comparable sales data.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $11k covers minor refresh and make-ready.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
1993 Wrenfield Ln, Oviedo, FL
90% match
$600,000
$212/sqft
1993 Wrenfield Ln, Oviedo, FL
5 3 2,8310.05 misold Apr 2026
$640,000
$126/sqft
2376 Kelbrook Ct, Oviedo, FL
5,0970.06 mi
2398 Ellaville Ln, Oviedo, FL
85% match
$850,000
$201/sqft
2398 Ellaville Ln, Oviedo, FL
6 3.5 4,2350.13 misold Apr 2026
2330 Kelbrook Ct, Oviedo, FL
85% match
$651,300
$128/sqft
2330 Kelbrook Ct, Oviedo, FL
6 5 5,0970.14 misold Oct 2014
2321 Kelbrook Ct, Oviedo, FL
90% match
$799,000
$263/sqft
2321 Kelbrook Ct, Oviedo, FL
4 3 3,0330.18 misold Jun 2026
2232 Westbourne Dr, Oviedo, FL
85% match
$615,000
$233/sqft
2232 Westbourne Dr, Oviedo, FL
4 2.5 2,6390.25 misold Apr 2026
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 10 comps
25th pct
$2,400
Median /mo
$2,550
75th pct
$2,950
Monthly Rent
$2,550
Annual Rent
$31k
Rental Yield
7.7%
Cap Rate
4.2%
Market Assessment

Median area rent is $2,550/mo based on 10 comps. Standard deviation $496/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 10 comparable rentals within 10.0 miles of similar houses, monthly rents range from $2,400 (25th percentile) to $2,950 (75th percentile), with a median of $2,550.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 10.0 miles. Standard deviation: $496.

Based on 10 rental comps within 10.0 mi · σ $496
Rental analysis — see the full analysis on Offa

Financing Calculator

FairLive rate · Freddie Mac
Using the current 6.67% 30-yr fixed national average (as of 2026-08-13). Adjust below to match your quote.
Price
$400,000
Loan
$320,000
$80,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$2,059/mo
Estimated Rent$2,550/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return1.73%
Total Payment
$2,419/mo
Monthly Cash Flow
+$131/mo
Positive cash flow: $131/mo

Neighborhood Profile

GoodLive Data
BTier
Strong Neighborhood71/100
Composite socioeconomic score
Median Income
$99k
Median Home
$419k
Median Rent
$1,870/mo
Homeownership
71.53%
Vacancy
5.05%
Population
63,646
Score Breakdown
Income & Wealth
71
Housing Market
73
Education
83
Employment
74
Stability
48
Infrastructure
90
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Oviedo, FL
10-year population trend
+12.3% / decade
City Population
39,990
Density / sq mi
2,574
Area (sq mi)
16
Within 1 Mile
12,402
1-Mile Density
3,948
Trend Years
2014–2023

Get alerts for deals like this in Oviedo

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

Similar Off-Market Deals Nearby