CashFlowRE
Sign in Sign up
7139 Alamanda Blvd W 🌊 Lakefront
C- Composite 51.98
Why this score? — see what drove the C- 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 +20.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.8/10.0
  • Schools +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

7139 Alamanda Blvd W · Poinciana, FL 33898
2 bd · 2.0 ba · 1,012 sqft · Manufactured public records · 84 Days on market
Built 1987 5,022 sqft lot $60/mo HOA · 4% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

Key facts

  • Ac with heat pump
  • Stained glass window
  • Paver driveway

Tags

PAVER DRIVEWAYUPDATED FLOORINGAC WITH HEAT PUMPGRANITE COUNTERTOPSDEEP DOUBLE SINKSTAINED GLASS WINDOW

Property features AI

Finance

  • Other: Turnkey furnished option noted; Total annual fees $720
  • HOA & community: Part of Nature's Edge Community with required HOA and buyer approval; Monthly HOA fee $60; Community amenities include clubhouse, fitness center, pool, shuffleboard court, dog park; association recreation owned; deed restrictions; golf carts allowed; Senior community; Pets allowed (cats and dogs) with size/number limits; max pet weight 25 lbs

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Phone available; Broadband/high-speed internet available; Sewer connected; Water connected; Additional nearby water features provide boat ramp access
  • Home design: Manufactured double-wide home; One level; East-facing
  • Construction: Metal siding; Membrane roof; Crawlspace foundation; Built on a cleared, level lot; paved asphalt road access
  • Exterior features: Patio; Private mailbox; Exterior storage; Lake access (Lake Pierce); In-ground gunite tiled pool

Interior

  • Kitchen: Dishwasher; Range; Range hood; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric, heat pump); Central air
  • Interior features: Ceiling fans; Open floorplan with living room/dining room combo; Solid wood cabinets; Stone counters; Thermostat; Walk-in closets; Window treatments (blinds, drapes)
  • Laundry & utility: Inside laundry room with washer and dryer hookups; Electric dryer 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/2.0-bath manufactured listed at $149k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $140k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.2% in Poinciana — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 57/100 on livability (#859 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, amenities 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: 500 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago; this cycle's ask is 9833% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $64k; list at $149k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.08%
Cap rate
7.92%
Cash-on-cash
5.82%
DSCR
1.26
GRM
7.7

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
-7.3%
Equity multiple
0.73×
Total profit
$-11,198
Equity at exit
$22,216
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$7,063
Equity at exit
$12,883

Cash invested: $41,720 (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 33898

Home prices YoY
-15.1%
Active inventory
500
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,616 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$170 /mo · $2,045/yr
Insurance
$62
HOA
$60
Vacancy / Maint / Mgmt
$339
Net cashflow
$202

Break-even live

Break-even rent $1,359
Max offer price $149,000
Occupancy floor 82%

Sensitivity live

Price -10% $287 -5% $245 +0% $202 +5% $160 +10% $118
Rent -10% $75 -5% $139 +0% $202 +5% $266 +10% $330
Rate -1.0pp $277 -0.5pp $240 base $202 +0.5pp $164 +1.0pp $125

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
$37,250
Closing costs
$4,470
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4241 Alamanda Blvd Lake Wales, FL 3.0 2.0 1185 $1,500 $1.27 15d 1 0.05mi
24 Buck Cir Haines City, FL 2.0 2.0 1330 $1,595 $1.20 15d 1 1.28mi

HOA detail

Monthly dues
$60 · $720/yr
Likely covers
pool

Listing history 24 events

  1. 2026-06-02
    status $149,000 Pending 84 DOM
  2. 2026-06-01
    days on market $149,000 Active 84 DOM
  3. 2026-05-31
    days on market $149,000 Active 83 DOM
  4. 2026-04-15
    listed $1,500
  5. 2026-03-09
    listed $149,000 Active
  6. 2025-07-18
    historical $1,200
  7. 2025-06-02
    price $1,200
  8. 2025-04-05
    price $1,400
  9. 2025-01-09
    listed $1,500
  10. 2024-05-21
    historical $1,500
  11. 2024-04-13
    listed $1,500
  12. 2017-05-26
    soldstatus $63,900 Sold 543-char remark
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  13. 2017-05-26
    soldstatus $66,900
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  14. 2017-03-09
    status Pending 543-char remark
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  15. 2017-02-13
    price $69,900 543-char remark
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  16. 2017-01-04
    price $70,900 543-char remark
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  17. 2016-11-09
    listed $73,900 Active 543-char remark
    Show marketing remark (543 chars)

    Price Reduced! Natures Edge, Lovely well maintained 2 bedroom 2 bath remodeled home, Gorgeous kitchen, granite counters , new cabinets, new flooring, dining area, spacious living room, home has been recently painted inside. New master bathroom, Bonus room enclosed with glass windows and a/c, utility room, There is a lot to love about this home, located in a 55+ community, Amenities include clubhouse, pool, shuffle board, fitness room, lots of activities scheduled each month. Very easy to show! Seller will consider all reasonable offers!

  18. 2014-02-11
    soldstatus $34,000 1465-char remark
    Show marketing remark (1465 chars)

    AFFORDABLE FLORIDA LIVING AT ITS VERY FINEST- MOVE-IN READY, FURNISHED, NO LOT RENT! Whether it's for seasonal or year-round use, if you've been searching for a quiet place to call home, this beautiful manufactured home at Nature's Edge is just what you've been looking for. It boasts a fantastic layout that features spacious living & dining areas, as well as a lovely kitchen that comes fully equipped with all of the appliances and has a breakfast bar for casual dining. Both of the bedrooms are generouslysized, including the master suite, which features a walk-in closet and private bathroom with a step-in shower. There's also a wonderful Florida room that is glass enclosed and provides a great place to relax or the perfect added space for entertaining. Additional features include an inside laundry room, an irrigation system for the lawn, a utility/storage room, and much more. Situated on a choice lot that backs up to a wooded area with no rear neighbors, this rare find is move-in ready, comes nicely furnished, and best yet, you own the land, so there's no lot rent to pay. Nature's Edge is a resident-owned 55+ community that has lots of activities and amenities including a swimming pool, shuffleboard, as well as a large clubhouse with a fireplace, fitnessroom, kitchen, billiard & ping pong tables & more! As a resident of this community, you'll never run out of things to do! This is one you're not going to want to miss seeing!

  19. 2014-01-10
    listed $39,900 1465-char remark
    Show marketing remark (1465 chars)

    AFFORDABLE FLORIDA LIVING AT ITS VERY FINEST- MOVE-IN READY, FURNISHED, NO LOT RENT! Whether it's for seasonal or year-round use, if you've been searching for a quiet place to call home, this beautiful manufactured home at Nature's Edge is just what you've been looking for. It boasts a fantastic layout that features spacious living & dining areas, as well as a lovely kitchen that comes fully equipped with all of the appliances and has a breakfast bar for casual dining. Both of the bedrooms are generouslysized, including the master suite, which features a walk-in closet and private bathroom with a step-in shower. There's also a wonderful Florida room that is glass enclosed and provides a great place to relax or the perfect added space for entertaining. Additional features include an inside laundry room, an irrigation system for the lawn, a utility/storage room, and much more. Situated on a choice lot that backs up to a wooded area with no rear neighbors, this rare find is move-in ready, comes nicely furnished, and best yet, you own the land, so there's no lot rent to pay. Nature's Edge is a resident-owned 55+ community that has lots of activities and amenities including a swimming pool, shuffleboard, as well as a large clubhouse with a fireplace, fitnessroom, kitchen, billiard & ping pong tables & more! As a resident of this community, you'll never run out of things to do! This is one you're not going to want to miss seeing!

  20. 2011-03-04
    soldstatus $27,500
  21. 2005-11-21
    listed $29,900
  22. 2005-11-21
    historical
  23. 2005-06-14
    listed $89,900
  24. 1989-08-01
    soldstatus $49,700

ⓘ 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
$2,045 · $170/mo
Projected year-2 tax
$2,045 · $170/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 24 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
$19,387
− Mortgage interest
−$8,346
− Property taxes
−$2,045
− Insurance
−$745
− Repairs & maintenance
−$1,551
− Management
−$1,551
− HOA
−$720
− Depreciation
−$4,335
Taxable income
$95
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$23
After-tax cash flow
$2,407/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 — Poinciana

Score
57/100
State rank
#859
US rank
#21760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
91,336
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
18,527
Household income
$57,224
Rent vs Own
12.6% rent · 87.4% own
Severe rent burden
148.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 1% 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
▼ -60.62%
Current HPI
340.6056
Rent YoY
Metro
Lakeland-Winter Haven, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-97.0% since first listed
21 events — show timeline
  • 2026-04-15 Listed for Rent $1,500 STELLARMLS
  • 2026-03-09 Listed $149,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-18 Rental Removed $1,200 STELLARMLS
  • 2025-06-02 Price Changed $1,200 STELLARMLS
  • 2025-04-05 Price Changed $1,400 STELLARMLS
  • 2025-01-09 Listed for Rent $1,500 STELLARMLS
  • 2024-05-21 Rental Removed $1,500 STELLARMLS
  • 2024-04-13 Listed for Rent $1,500 STELLARMLS
  • 2017-05-26 Sold (Public Records) $66,900 Public Records
  • 2017-05-26 Sold (MLS) $63,900 Stellar MLS as Distributed by MLS Grid
  • 2017-03-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-02-13 Price Changed $69,900 Stellar MLS as Distributed by MLS Grid
  • 2017-01-04 Price Changed $70,900 Stellar MLS as Distributed by MLS Grid
  • 2016-11-09 Listed $73,900 Stellar MLS as Distributed by MLS Grid
  • 2014-02-11 Sold (MLS) $34,000 Stellar MLS as Distributed by MLS Grid
  • 2014-01-10 Listed $39,900 Stellar MLS as Distributed by MLS Grid
  • 2011-03-04 Sold (MLS) $27,500 Stellar MLS as Distributed by MLS Grid
  • 2005-11-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2005-11-21 Listed $29,900 Stellar MLS as Distributed by MLS Grid
  • 2005-06-14 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 1989-08-01 Sold (Public Records) $49,700 Public Records

Property tax history

+13.2%/yr

Latest (2025): $2,045 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…