CashFlowRE
Sign in Sign up
8926 Jericho Ct
B- Composite 69.37
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,900

8926 Jericho Ct · Polk City, FL 33868
2 bd · 1.0 ba · 1,012 sqft · Manufactured public records · 144 Days on market
Built 1982 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

Key facts

  • Metal roof
  • Large bonus room
  • Screened front room

Tags

WELL ESTABLISHED SUBDIVISIONCONVENIENT ACCESS TO I-4LARGE BONUS ROOMSCREENED FRONT ROOMCONCRETE DRIVEWAYMETAL ROOF

Property features AI

Finance

  • Other: Lot approximately 0.26 acres (about 1/4 to less than 1/2 acre)
  • HOA & community: No association indicated

Exterior

  • Utilities: Public water; Public sewer; Broadband/high-speed internet available; Electricity connected
  • Home design: Manufactured home (single wide); Residential property; One level; North-facing
  • Construction: Metal siding; Metal roof; Crawlspace foundation; Completed condition; Built as single wide manufactured home
  • Exterior features: Private mailbox; Paved road access

Interior

  • Kitchen: Range; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Thermostat
  • Laundry & utility: Washer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $85k.

Deal economics

  • At list price, monthly cash flow is $819 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#501 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, amenities F, commute F.
  • Polk (suburban): math 39% / reading 43% proficiency, ranked #62 of 73 in FL (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 422 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Polk County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 13y ago; this cycle's ask has dropped $100k (54%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $74,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.18%
Cap rate
17.87%
Cash-on-cash
41.36%
DSCR
2.84
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
38.0%
Equity multiple
2.62×
Total profit
$38,492
Equity at exit
$12,659
10-year hold
IRR
44.5%
Equity multiple
5.25×
Total profit
$100,969
Equity at exit
$7,341

Cash invested: $23,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33868

Home prices YoY
-9.3%
Active inventory
422
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$162 /mo · $1,938/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$819

Break-even live

Break-even rent $813
Max offer price $84,900
Occupancy floor 51%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$21,225
Closing costs
$2,547
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
349 Honey Bee Ln Polk City, FL 3.0 2.0 1325 $1,850 $1.40 23d 1 1.42mi

Listing history 28 events

  1. 2026-06-05
    statusdays on market $84,900 Pending 144 DOM
  2. 2026-06-03
    days on market $84,900 Active 142 DOM
  3. 2026-06-01
    days on market $84,900 Active 141 DOM
  4. 2026-05-31
    days on market $84,900 Active 140 DOM
  5. 2026-05-12
    price $84,900
  6. 2026-04-08
    price $119,990
  7. 2026-02-27
    price $159,900
  8. 2026-01-11
    listed $184,900 Active
  9. 2023-06-23
    soldstatus $166,000 Closed 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  10. 2023-06-07
    soldstatus $166,000
  11. 2023-04-12
    status Pending 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  12. 2023-04-05
    status Active 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  13. 2023-04-04
    status Pending 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  14. 2023-03-17
    status Active 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  15. 2023-03-08
    status Pending 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  16. 2023-02-10
    price $164,900 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  17. 2023-01-02
    listed $169,900 Active 421-char remark
    Show marketing remark (421 chars)

    Very nice remodeled manufactured home. Great location in a nice subdivision. Easy access to I-4 and Disney. 1,057 SF Home has 2 bedrooms & 1 bath. Has an extra real big room off the living room that could be converted to a 3rd bedroom. New carpet, vinyl and paint throughout. Big screen room on front. Concrete driveway. Metal roof, and lap siding. Nice big shed with power & water. Home is move-in ready!

  18. 2022-10-25
    soldstatus $89,000
  19. 2016-06-08
    soldstatus $15,000 Sold 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  20. 2016-05-31
    status Pending 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  21. 2016-05-28
    status Active 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  22. 2016-05-24
    historical 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  23. 2016-05-20
    price $12,500 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  24. 2016-05-11
    price $19,800 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  25. 2016-04-13
    listed $22,000 Active 412-char remark
    Show marketing remark (412 chars)

    Great location with convenient access to Berkley Road and Commonwealth Avenue. This 2 bedroom 1 bathroom manufactured home also features an open living room, spacious kitchen, and covered porch. Bring the toys, with over 1/4 acre, there is plenty of yard. Also within close proximity to Berkley Charter school as well as The Florida Polytechnic University. Call us today!! This is a Fannie Mae HomePath property.

  26. 2013-08-30
    historical
  27. 2013-07-23
    listed $22,500
  28. 1993-08-10
    soldstatus $26,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$1,938 · $162/mo
Projected year-2 tax
$1,938 · $162/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,200
− Mortgage interest
−$4,756
− Property taxes
−$1,938
− Insurance
−$424
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$2,470
Taxable income
$9,060
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,174
After-tax cash flow
$7,658/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Polk
NCES district ID
1201590
Math proficiency
39% ▼ -11.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$43,979
Composite
34.74/100
National rank
#5132
State rank
#62 of 73 in FL

Livability — Polk City

Score
68/100
State rank
#501
US rank
#9243

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B- Housing A+ Health & safety D- User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,676

Population outlook (Polk County) Hauer SSP2

Today (2025)
752,975 people
By 2030
804,621 · +6.9%
By 2040
906,117 · +20.3%
By 2050
1,000,476 · +32.9%
By 2075
1,197,520 · +59.0%
By 2100
1,271,518 · +68.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 22% Two or more races 14% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 11% Dominican 2%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
6% · Canada
Languages at home
80% English-only · Spanish 17% Other Indo-European 1%

Political lean MEDSL · Polk

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-14.6pp toward R · 2008: -6.1pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+14.4 2016: R+14.1 2012: R+6.8 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.52%
Current HPI
325.6917
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+220.4% since first listed
24 events — show timeline
  • 2026-05-12 Price Changed $84,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Price Changed $119,990 Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-11 Listed $184,900 Stellar MLS as Distributed by MLS Grid
  • 2023-06-23 Sold (MLS) $166,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-07 Sold (Public Records) $166,000 Public Records
  • 2023-04-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-04-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-04-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-03-17 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-03-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-02-10 Price Changed $164,900 Stellar MLS as Distributed by MLS Grid
  • 2023-01-02 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2022-10-25 Sold (Public Records) $89,000 Public Records
  • 2016-06-08 Sold (MLS) $15,000 Stellar MLS as Distributed by MLS Grid
  • 2016-05-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-05-28 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-05-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-05-20 Price Changed $12,500 Stellar MLS as Distributed by MLS Grid
  • 2016-05-11 Price Changed $19,800 Stellar MLS as Distributed by MLS Grid
  • 2016-04-13 Listed $22,000 Stellar MLS as Distributed by MLS Grid
  • 2013-08-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2013-07-23 Listed $22,500 Stellar MLS as Distributed by MLS Grid
  • 1993-08-10 Sold (Public Records) $26,500 Public Records

Property tax history

+9.9%/yr

Latest (2025): $1,938 · -17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…