CashFlowRE
Sign in Sign up
306 Michigan Ln
D- Composite 38.16
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 +8.9/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.3/10.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0

$230,000

306 Michigan Ln · Poinciana, FL 34759
3 bd · 2.0 ba · 1,632 sqft · SingleFamily public records · 4 Days on market
Built 2018 7,362 sqft lot $100/mo HOA · 5% of rent

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

Listing remarks

Welcome Home! This stunning 3-bedroom, 2-bathroom residence in Kissimmee combines modern style with everyday comfort. Inside, you'll find a bright, open-concept layout designed to maximize space and natural light, creating a warm and welcoming environment. The well-appointed kitchen showcases sleek countertops and stainless steel appliances, making it ideal for both everyday living and entertaining guests. Step outside to a spacious backyard, perfect for relaxing, outdoor dining, or hosting gatherings with family and friends. Additional highlights include washer and dryer hookups, a private driveway, and a two-car garage for added convenience. Don't miss the opportunity to make this excepti

Key facts

  • Spacious backyard
  • Private driveway
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTWELL-APPOINTED KITCHENSPACIOUS BACKYARDWASHER AND DRYER HOOKUPSPRIVATE DRIVEWAY

Property features AI

Finance

  • Other: Living area about 1,632 (public records); Total building area reported as 2,211; Lot is paved road access; Association fees reported as $1,200 annually ($100 monthly)
  • HOA & community: Homeowners association: Association of Poinciana Villages; Monthly HOA fee of $100 (required); Cats and dogs allowed

Exterior

  • Parking: Attached garage with garage door opener; 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family residence; PUD zoning; One story; North-facing
  • Construction: Stucco construction; Shingle roof; Slab foundation; Built on lot under 1/4 acre (approx. 0.17 acres)
  • Exterior features: Other exterior features

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry area (other)

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 $230k.

Deal economics

  • At list price, monthly cash flow is $-186 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $197k (14.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (15.5% below list).
  • Recommended offer: $194k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.2% in Poinciana — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); Haines City Senior High School (math 12% / reading 32%, grade F, #544 of 667 statewide, top 82%, 2,700 students, 58% FRL).
  • Zoned-school proficiency averages 26% at this address vs 41% district-wide (-15 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); 1151 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 34% 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 20y 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.
  • Current owner paid $54k; list at $230k implies a 326% 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; 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 $194,280 (15.5% 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
5.32%
Cash-on-cash
-3.46%
DSCR
0.85
GRM
9.9

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
-14.4%
Equity multiple
0.42×
Total profit
$-37,530
Equity at exit
$50,283
10-year hold
IRR
-9.6%
Equity multiple
0.26×
Total profit
$-47,807
Equity at exit
$48,459

Cash invested: $64,400 (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
1151
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,943 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$319 /mo · $3,823/yr
Insurance
$96
HOA
$100
Vacancy / Maint / Mgmt
$408
Net cashflow
$-186

Break-even live

Break-even rent $2,178
Max offer price $197,189
Occupancy floor

Sensitivity live

Price -10% $-56 -5% $-121 +0% $-186 +5% $-251 +10% $-316
Rent -10% $-339 -5% $-262 +0% $-186 +5% $-109 +10% $-32
Rate -1.0pp $-70 -0.5pp $-127 base $-186 +0.5pp $-245 +1.0pp $-306

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
$57,500
Closing costs
$6,900
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
307 Michigan Ln Kissimmee, FL 4.0 2.0 1673 $1,744 $1.04 15d 1 0.01mi
1932 Michigan Ct Kissimmee, FL 3.0 2.0 2236 $1,779 $0.80 4d 1 0.14mi
1951 Michigan Dr Kissimmee, FL 4.0 2.0 1562 $2,060 $1.32 15d 1 0.20mi
1907 Manatee Dr Kissimmee, FL 4.0 2.0 1803 $1,795 $1.00 24d 1 0.22mi
1912 Manatee Dr Kissimmee, FL 4.0 2.5 1420 $1,995 $1.40 24d 1 0.26mi
319 Erie Ct Kissimmee, FL 3.0 2.0 1310 $1,815 $1.39 24d 1 0.29mi
319 Erie Dr Kissimmee, FL 3.0 2.0 1310 $1,765 $1.35 15d 1 0.30mi
149 Conch Dr Kissimmee, FL 3.0 2.0 1578 $1,700 $1.08 20d 1 0.33mi
321 Drum Ln Poinciana, FL 3.0 2.0 1785 $1,715 $0.96 20d 1 0.44mi
431 Arkansas Ct Kissimmee, FL 4.0 2.5 1764 $1,895 $1.07 4d 1 0.48mi
310 Dogfish Way Kissimmee, FL 4.0 2.0 1700 $1,950 $1.15 24d 1 0.48mi
407 Arkansas Ct Kissimmee, FL 3.0 2.0 1858 $1,600 $0.86 13d 1 0.49mi
339 W Aster Ct Kissimmee, FL 3.0–4.0 2.0–3.0 1504 $1,695 $1.13 3d 1 0.51mi
320 Kingfish Dr Kissimmee, FL 3.0 3.0 1606 $1,795 $1.12 24d 1 0.55mi
2140 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,495 $1.20 15d 1 0.56mi
2150 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,700 $1.37 12d 1 0.57mi
302 W Aster Ct Kissimmee, FL 4.0 2.0 1670 $2,240 $1.34 4d 1 0.58mi
7 Haddock Way Kissimmee, FL 3.0 2.0 2052 $1,950 $0.95 15d 1 0.59mi
1884 Snapper Dr Kissimmee, FL 4.0 2.0 1682 $1,985 $1.18 15d 1 0.60mi
5 Flatfish Dr Kissimmee, FL 4.0 2.0 1650 $2,150 $1.30 24d 1 0.64mi
8 Flatfish Dr Kissimmee, FL 3.0 2.0 1392 $1,650 $1.19 4d 1 0.64mi
105 Zinnia Ln W Kissimmee, FL 4.0 2.0 1600 $2,100 $1.31 4d 1 0.66mi
106 Herring Ln Kissimmee, FL 3.0 2.0 1062 $1,575 $1.48 4d 1 0.66mi
202 Snapper Way Kissimmee, FL 4.0 2.0 1670 $2,050 $1.23 4d 1 0.67mi
104 Herring Ln Kissimmee, FL 4.0 2.0 1699 $1,925 $1.13 4d 1 0.67mi
205 Dogfish Ln Kissimmee, FL 4.0 2.0 1578 $1,680 $1.06 15d 1 0.67mi
241 Grouper Ct Kissimmee, FL 4.0 2.0 1762 $2,000 $1.14 24d 1 0.69mi
1805 Hudson Ct Kissimmee, FL 3.0 2.0 1531 $1,835 $1.20 24d 1 0.71mi
260 Grouper Ct Kissimmee, FL 2.0 2.0 1130 $1,400 $1.24 4d 1 0.72mi
207 Begonia Ln Kissimmee, FL 4.0 2.0 1623 $1,925 $1.19 24d 1 0.74mi
352 Kingfish Dr Kissimmee, FL 4.0 2.0 1670 $1,950 $1.17 24d 1 0.75mi
12 Herring Ct Kissimmee, FL 3.0 2.0 1055 $1,613 $1.53 24d 1 0.77mi
223 Grouper Ct Kissimmee, FL 3.0 2.0 1475 $1,595 $1.08 24d 1 0.77mi
1731 Minnow Ct Kissimmee, FL 3.0 2.0 1209 $1,750 $1.45 24d 1 0.85mi
922 Centaury Dr Unit 1 Poinciana, FL 3.0 3.0 2166 $1,900 $0.88 15d 1 0.85mi
333 Daffodil Ln Kissimmee, FL 4.0 2.0 1851 $2,040 $1.10 15d 1 0.86mi
145 Ocean Bluff Dr Kissimmee, FL 3.0 2.0 1249 $1,500 $1.20 24d 1 0.86mi
2005 Maple Ln Kissimmee, FL 4.0 2.0 1669 $1,719 $1.03 4d 1 0.87mi
557 Peace Dr Kissimmee, FL 3.0 2.0 1547 $1,699 $1.10 4d 1 0.87mi
446 Caraway Dr Kissimmee, FL 3.0 2.0 1334 $1,675 $1.26 24d 1 0.88mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 4 events

  1. 2026-06-15
    status $230,000 Pending 4 DOM
  2. 2026-06-15
    days on market $230,000 Active 4 DOM
  3. 2026-06-13
    remarks 699-char remark
  4. 2026-06-13
    listed $230,000 Active 2 DOM

ⓘ 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
$3,823 · $319/mo
Projected year-2 tax
$3,823 · $319/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 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
$23,314
− Mortgage interest
−$12,884
− Property taxes
−$3,823
− Insurance
−$1,150
− Repairs & maintenance
−$1,865
− Management
−$1,865
− HOA
−$1,200
− Depreciation
−$6,691
Taxable loss
−$6,164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,479
After-tax cash flow
$-749/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

-83.0% since first listed
22 events — show timeline
  • 2026-06-11 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2018-02-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-10-11 Listed $194,900 Stellar MLS as Distributed by MLS Grid
  • 2017-07-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-07-13 Price Changed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2017-05-12 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2017-03-15 Sold (Public Records) $54,000 Public Records
  • 2017-02-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-02-20 Sold (MLS) $9,000 Stellar MLS as Distributed by MLS Grid
  • 2016-08-30 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-08-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-02-23 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-02-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-08-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-08-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-02-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-02-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-02-09 Listed $12,000 Stellar MLS as Distributed by MLS Grid
  • 2006-10-06 Listed $57,500 Stellar MLS as Distributed by MLS Grid
  • 2005-06-07 Sold (Public Records) $1,350,000 Public Records

Property tax history

+35.2%/yr

Latest (2025): $3,823 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…