CashFlowRE
Sign in Sign up
538 Lakeview Ct
D Composite 40.89
Why this score? — see what drove the D 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 +11.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.3/10.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • DSCR +3.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0

$224,900

538 Lakeview Ct · Poinciana, FL 34759
3 bd · 2.0 ba · 1,349 sqft · SingleFamily public records · 29 Days on market
Built 2004 7,000 sqft lot $83/mo HOA · 4% of rent

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

Listing remarks MLS

Beautiful home located in a quiet neighborhood, perfect for a first time home buyer or investment property. An Open Kitchen with plenty of counter space to prepare delicious recipes with your family and friends. Well maintained 2004 Home, has 3 bedrooms with the Master separated by the living room, two bathrooms. Roof replacement in 2017, A/C in 2019, Water Heater in 2017, and Windows in 2021. Large open backyard with patio space. Come take a look at this beautiful home, call to schedule a showing today! Poinciana, FL is a beautiful city located in Osceola and Polk counties. Known for its natural charm, peaceful atmosphere, and variety of outdoor activities. An ideal destination for those looking for a relaxing escape from the city.

Key facts

  • Large backyard
  • Open layout
  • Conveniently located

Tags

OPEN LAYOUTLARGE BACKYARDQUIET RESIDENTIAL NEIGHBORHOODCONVENIENTLY LOCATED

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 3-bed/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $208k (7.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (16.3% below list).
  • Recommended offer: $188k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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+, 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.
  • Zoned schools: Laurel Elementary School (math 26% / reading 34%, grade F, #1,882 of 2,144 statewide, top 88%, 1,058 students, 50% FRL); Lake Marion Creek Middle School (math 22% / reading 27%, grade F, #522 of 571 statewide, top 93%, 1,044 students, 58% FRL); New Beginnings High School (math 5% / reading 8%, grade F, #655 of 667 statewide, top 98%, 753 students, 66% FRL, charter) — zoned schools at 58% FRL track the district average.
  • Zoned-school proficiency averages 20% at this address vs 41% district-wide (-21 pts) — the specific schools serving this property underperform the Polk average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.1%/yr); 1155 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $2k 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.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $188,146 (16.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.84%
Cap rate
5.78%
Cash-on-cash
-1.83%
DSCR
0.92
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.48% appreciation · 1.14% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.50×
Total profit
$-31,278
Equity at exit
$49,168
10-year hold
IRR
-7.1%
Equity multiple
0.44×
Total profit
$-35,131
Equity at exit
$47,384

Cash invested: $62,972 (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 34759

Home prices YoY
-0.5%
Rents YoY
1.1%
Active inventory
1155
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,881 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$226 /mo · $2,716/yr
Insurance
$94
HOA
$83
Vacancy / Maint / Mgmt
$395
Net cashflow
$-96

Break-even live

Break-even rent $2,003
Max offer price $207,927
Occupancy floor

Sensitivity live

Price -10% $31 -5% $-32 +0% $-96 +5% $-160 +10% $-223
Rent -10% $-245 -5% $-170 +0% $-96 +5% $-22 +10% $53
Rate -1.0pp $17 -0.5pp $-39 base $-96 +0.5pp $-154 +1.0pp $-214

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
$56,225
Closing costs
$6,747
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
407 Arkansas Ct Kissimmee, FL 3.0 2.0 1858 $1,600 $0.86 13d 1 0.21mi
1912 Manatee Dr Kissimmee, FL 4.0 2.5 1420 $1,995 $1.40 25d 1 0.23mi
1907 Manatee Dr Kissimmee, FL 4.0 2.0 1803 $1,795 $1.00 25d 1 0.29mi
1951 Michigan Dr Kissimmee, FL 4.0 2.0 1562 $2,060 $1.32 15d 1 0.29mi
319 Erie Ct Kissimmee, FL 3.0 2.0 1310 $1,815 $1.39 25d 1 0.29mi
431 Arkansas Ct Kissimmee, FL 4.0 2.5 1764 $1,895 $1.07 5d 1 0.29mi
1805 Hudson Ct Kissimmee, FL 3.0 2.0 1531 $1,835 $1.20 25d 1 0.30mi
1202 Lake Marion Golf Resort #1202 Poinciana, FL 2.0 2.0 981 $1,200 $1.22 25d 1 0.36mi
6101 Lake Marion Golf Resort Poinciana, FL 2.0 2.0 981 $1,229 $1.25 25d 1 0.37mi
2140 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,495 $1.20 16d 1 0.38mi
2150 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,700 $1.37 13d 1 0.39mi
1851 Superior Ct Kissimmee, FL 4.0 2.0 1661 $1,800 $1.08 25d 1 0.42mi
14201 Indian Creek Dr #14201 Poinciana, FL 3.0 2.0 1218 $1,450 $1.19 25d 1 0.44mi
145 Ocean Bluff Dr Kissimmee, FL 3.0 2.0 1249 $1,500 $1.20 25d 1 0.45mi
321 Drum Ln Poinciana, FL 3.0 2.0 1785 $1,715 $0.96 21d 1 0.45mi
310 Dogfish Way Kissimmee, FL 4.0 2.0 1700 $1,950 $1.15 25d 1 0.46mi
320 Kingfish Dr Kissimmee, FL 3.0 3.0 1606 $1,795 $1.12 25d 1 0.48mi
557 Peace Dr Kissimmee, FL 3.0 2.0 1547 $1,699 $1.10 4d 1 0.49mi
307 Michigan Ln Kissimmee, FL 4.0 2.0 1673 $1,744 $1.04 15d 1 0.50mi
319 Erie Dr Kissimmee, FL 3.0 2.0 1310 $1,765 $1.35 15d 1 0.54mi
352 Kingfish Dr Kissimmee, FL 4.0 2.0 1670 $1,950 $1.17 25d 1 0.56mi
339 W Aster Ct Kissimmee, FL 3.0–4.0 2.0–3.0 1504 $1,695 $1.13 4d 1 0.62mi
205 Dogfish Ln Kissimmee, FL 4.0 2.0 1578 $1,680 $1.06 15d 1 0.69mi
260 Grouper Ct Kissimmee, FL 2.0 2.0 1130 $1,400 $1.24 4d 1 0.76mi
302 W Aster Ct Kissimmee, FL 4.0 2.0 1670 $2,240 $1.34 5d 1 0.76mi
446 Caraway Dr Kissimmee, FL 3.0 2.0 1334 $1,675 $1.26 25d 1 0.77mi
1884 Snapper Dr Kissimmee, FL 4.0 2.0 1682 $1,985 $1.18 16d 1 0.78mi
149 Conch Dr Kissimmee, FL 3.0 2.0 1578 $1,700 $1.08 21d 1 0.79mi
241 Grouper Ct Kissimmee, FL 4.0 2.0 1762 $2,000 $1.14 25d 1 0.81mi
223 Grouper Ct Kissimmee, FL 3.0 2.0 1475 $1,595 $1.08 25d 1 0.83mi
439 Caraway Dr Kissimmee, FL 4.0 2.0 1791 $1,800 $1.01 5d 1 0.83mi
202 Snapper Way Kissimmee, FL 4.0 2.0 1670 $2,050 $1.23 5d 1 0.84mi
404 Cinnamon Dr Kissimmee, FL 3.0 2.0 1321 $1,775 $1.34 16d 1 0.85mi
452 Cinnamon Dr Kissimmee, FL 4.0 2.0 1793 $2,000 $1.12 25d 1 0.88mi
207 Begonia Ln Kissimmee, FL 4.0 2.0 1623 $1,925 $1.19 25d 1 0.90mi
1731 Minnow Ct Kissimmee, FL 3.0 2.0 1209 $1,750 $1.45 25d 1 0.92mi
333 Daffodil Ln Kissimmee, FL 4.0 2.0 1851 $2,040 $1.10 15d 1 0.93mi
1786 Coriander Dr Kissimmee, FL 3.0 2.0 1056 $1,600 $1.52 5d 1 0.97mi
1782 Coriander Dr Kissimmee, FL 3.0 2.0 1056 $1,600 $1.52 5d 1 0.97mi
106 Herring Ln Kissimmee, FL 3.0 2.0 1062 $1,575 $1.48 4d 1 0.97mi

HOA detail

Monthly dues
$83 · $996/yr
Likely covers
water

Listing history 12 events

  1. 2026-06-05
    remarks 699-char remark
  2. 2026-04-06
    status Pending
  3. 2026-03-06
    listed $224,900 Active
  4. 2025-08-03
    historical
  5. 2025-06-27
    price $219,995
  6. 2025-04-21
    listed $249,995 Active
  7. 2023-10-27
    soldstatus $280,000
  8. 2023-10-23
    soldstatus $280,000 Closed 742-char remark
    Show marketing remark (742 chars)

    Beautiful home located in a quiet neighborhood, perfect for a first time home buyer or investment property. An Open Kitchen with plenty of counter space to prepare delicious recipes with your family and friends. Well maintained 2004 Home, has 3 bedrooms with the Master separated by the living room, two bathrooms. Roof replacement in 2017, A/C in 2019, Water Heater in 2017, and Windows in 2021. Large open backyard with patio space. Come take a look at this beautiful home, call to schedule a showing today! Poinciana, FL is a beautiful city located in Osceola and Polk counties. Known for its natural charm, peaceful atmosphere, and variety of outdoor activities. An ideal destination for those looking for a relaxing escape from the city.

  9. 2023-08-21
    status Pending 742-char remark
    Show marketing remark (742 chars)

    Beautiful home located in a quiet neighborhood, perfect for a first time home buyer or investment property. An Open Kitchen with plenty of counter space to prepare delicious recipes with your family and friends. Well maintained 2004 Home, has 3 bedrooms with the Master separated by the living room, two bathrooms. Roof replacement in 2017, A/C in 2019, Water Heater in 2017, and Windows in 2021. Large open backyard with patio space. Come take a look at this beautiful home, call to schedule a showing today! Poinciana, FL is a beautiful city located in Osceola and Polk counties. Known for its natural charm, peaceful atmosphere, and variety of outdoor activities. An ideal destination for those looking for a relaxing escape from the city.

  10. 2023-07-30
    price $282,000 742-char remark
    Show marketing remark (742 chars)

    Beautiful home located in a quiet neighborhood, perfect for a first time home buyer or investment property. An Open Kitchen with plenty of counter space to prepare delicious recipes with your family and friends. Well maintained 2004 Home, has 3 bedrooms with the Master separated by the living room, two bathrooms. Roof replacement in 2017, A/C in 2019, Water Heater in 2017, and Windows in 2021. Large open backyard with patio space. Come take a look at this beautiful home, call to schedule a showing today! Poinciana, FL is a beautiful city located in Osceola and Polk counties. Known for its natural charm, peaceful atmosphere, and variety of outdoor activities. An ideal destination for those looking for a relaxing escape from the city.

  11. 2023-07-20
    listed $278,000 Active 742-char remark
    Show marketing remark (742 chars)

    Beautiful home located in a quiet neighborhood, perfect for a first time home buyer or investment property. An Open Kitchen with plenty of counter space to prepare delicious recipes with your family and friends. Well maintained 2004 Home, has 3 bedrooms with the Master separated by the living room, two bathrooms. Roof replacement in 2017, A/C in 2019, Water Heater in 2017, and Windows in 2021. Large open backyard with patio space. Come take a look at this beautiful home, call to schedule a showing today! Poinciana, FL is a beautiful city located in Osceola and Polk counties. Known for its natural charm, peaceful atmosphere, and variety of outdoor activities. An ideal destination for those looking for a relaxing escape from the city.

  12. 2003-10-27
    soldstatus $10,000

ⓘ 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
$2,716 · $226/mo
Projected year-2 tax
$2,716 · $226/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 5/10 Major
  • 🌡 Heat 9/10 Extreme 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
$22,578
− Mortgage interest
−$12,598
− Property taxes
−$2,716
− Insurance
−$1,124
− Repairs & maintenance
−$1,806
− Management
−$1,806
− HOA
−$996
− Depreciation
−$6,543
Taxable loss
−$5,012
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,203
After-tax cash flow
$50/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

Census place
Poinciana, FL
County
Polk County · 740,051 people
City population
91,336
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
44,568
Household income
$69,373
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
1186.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Hispanic / Latino 55% White 21% Two or more races 20% Black 19%
Hispanic origin (detail)
Mexican 2% Puerto Rican 38% Cuban 6% Dominican 3%
Common ancestry
Hispanic 3% Romanian 2% Scotch-Irish 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
49% English-only · Spanish 48% French/Haitian/Cajun 2%

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
▼ -1.48%
Current HPI
276.6861
Rent YoY
▲ 1.14%
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

+2149.0% since first listed
11 events — show timeline
  • 2026-04-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Listed $224,900 Stellar MLS as Distributed by MLS Grid
  • 2025-08-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-27 Price Changed $219,995 Stellar MLS as Distributed by MLS Grid
  • 2025-04-21 Listed $249,995 Stellar MLS as Distributed by MLS Grid
  • 2023-10-27 Sold (Public Records) $280,000 Public Records
  • 2023-10-23 Sold (MLS) $280,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-07-30 Price Changed $282,000 Stellar MLS as Distributed by MLS Grid
  • 2023-07-20 Listed $278,000 Stellar MLS as Distributed by MLS Grid
  • 2003-10-27 Sold (Public Records) $10,000 Public Records

Property tax history

+17.5%/yr

Latest (2025): $2,716 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…