0out of 100
Fair

809 Cherokee Circle, Sanford, FL, USA

Score Breakdown
Value40/40
Cash Flow4/35
Location14/25
$
$350,000
%
$70,000 cash at risk up front
58
809 Cherokee Circle, Sanford, FL, USA
Deal Analysis

Fair

58/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin.

Highlights
  • 23% below area price per sqft
  • $116k potential equity (18%)
  • $527/mo positive cash flow
  • Established neighborhood (80/100)
Watch-outs
  • Cap rate only 5.19%

Price vs. Market

Good
Your offer
$168/sqft
Area avg
$217/sqft
23% below market average
Your offer
$350,000
At market rate
$452,879

ARV Assessment

GoodAI Estimate
ARV Low
$410k
Est. ARV
$466k
ARV High
$517k
Total Investment
$350k
Est. ARV
$466k
Rehab Cost
$6k
Potential Equity
$116k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $410k and $517k. The subject's 2,087 sqft and 4bd/3ba layout supports a midpoint estimate of $466k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $6k 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

Needs WorkLive · 7 comps
25th pct
$1,730
Median /mo
$1,800
75th pct
$1,930
Monthly Rent
$1,800
Annual Rent
$22k
Rental Yield
6.2%
Cap Rate
3.4%
Market Assessment

Median area rent is $1,800/mo based on 7 comps. Standard deviation $212/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 7 comparable rentals within 2.0 miles of similar houses, monthly rents range from $1,730 (25th percentile) to $1,930 (75th percentile), with a median of $1,800.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $212.

Based on 7 rental comps within 2.0 mi · σ $212
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$350,000
Loan
$280,000
$70,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,863/mo
Estimated Rent$1,800/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-6.71%
Total Payment
$2,223/mo
Monthly Cash Flow
$-423/mo
Negative cash flow: $423/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Emerging Neighborhood54/100
Composite socioeconomic score
Median Income
$63k
Median Home
$260k
Median Rent
$1,482/mo
Homeownership
56.55%
Vacancy
5.84%
Population
33,184
Score Breakdown
Income & Wealth
50
Housing Market
56
Education
37
Employment
77
Stability
54
Infrastructure
72
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Sanford, FL
10-year population trend
+12.7% / decade
City Population
62,292
Density / sq mi
2,599
Area (sq mi)
24
Within 1 Mile
5,175
1-Mile Density
1,648
Trend Years
2014–2023

Get alerts for deals like this in Sanford

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

Similar Off-Market Deals Nearby