0out of 100
Poor Deal

2986 Sun Pointe Ct, Kissimmee, FL, USA

Score Breakdown
Value13/40
Cash Flow0/35
Location15/25
$
$310,000
%
$62,000 cash at risk up front
28
2986 Sun Pointe Ct, Kissimmee, FL, USA
8 bd5 ba

Poor Deal

28/100

This is a risky deal. Watch that the price sits above market monthly cash flow is negative.

Highlights
  • Stable, average-risk fundamentals
Watch-outs
  • Priced 56% above market
  • $566/mo negative cash flow
  • Cap rate only 2.87%
  • No equity after repairs
  • Neighborhood scores 63/100

Price vs. Market

Needs Work
Your offer
$220/sqft
Area avg
$141/sqft
56% above market average
Your offer
$310,000
At market rate
$198,951

ARV Assessment

Needs WorkAI Estimate
ARV Low
$179k
Est. ARV
$201k
ARV High
$219k
Total Investment
$310k
Est. ARV
$201k
Rehab Cost
$2k
Potential Equity
$-109k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $179k and $219k. The subject's 1,411 sqft and 8bd/5ba layout supports a midpoint estimate of $201k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $2k covers minor refresh and make-ready.

Methodology

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

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

Rental Income

Needs WorkAI Estimate
Rent Low
$1,240
Est. Rent/mo
$1,350
Rent High
$1,490
Monthly Rent
$1,350
Annual Rent
$16k
Rental Yield
5.2%
Cap Rate
2.9%
Market Assessment

The Kissimmee rental market shows strong demand. Median area rent is $1,591/mo with a 14% vacancy rate.

2 more details
Comparable Reasoning

Comparable 8bd units nearby rent for $1,240–$1,490. At $1,350/mo the gross yield is 5.23% 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 WorkLive rate · Freddie Mac
Using the current 6.43% 30-yr fixed national average (as of 2026-07-02). Adjust below to match your quote.
Price
$310,000
Loan
$248,000
$62,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,556/mo
Estimated Rent$1,350/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-10.95%
Total Payment
$1,916/mo
Monthly Cash Flow
$-566/mo
Negative cash flow: $566/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood38/100
Composite socioeconomic score
Median Income
$50k
Median Home
$270k
Median Rent
$1,591/mo
Homeownership
35.93%
Vacancy
13.93%
Population
56,429
Score Breakdown
Income & Wealth
27
Housing Market
42
Education
46
Employment
50
Stability
24
Infrastructure
68
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Kissimmee, FL
10-year population trend
+25.4% / decade
City Population
79,504
Density / sq mi
3,694
Area (sq mi)
22
Within 1 Mile
4,030
1-Mile Density
1,283
Trend Years
2014–2023

Get alerts for deals like this in Kissimmee

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

Similar Off-Market Deals Nearby