CashFlowRE
Sign in Sign up
516 Ranger Park Ct
D Composite 40.75
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 +11.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.7/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • DSCR +3.3/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0

$260,000

516 Ranger Park Ct · Four Corners, FL 33897
3 bd · 2.0 ba · 1,176 sqft · Manufactured public records · 94 Days on market
Built 1988 6,000 sqft lot $20/mo HOA · 1% of rent

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

Listing remarks MLS

This home has been well kept. It is a split bedroom plan and features many improvements such as new windows, except for bath and kitchen, new AC 2006, exterior painting 2006, new stove, and 2 baths remodeled. The 12x18' screen room w/ vinyl windows allows room for personal use or entertaining. Polo Park with its golf course, 2 clubhouses, 2 pools, tennis, shuffleboard and many activities makes this a fine place to reside in comfort.

Key facts

  • Spacious kitchen
  • Low traffic court
  • Owned land

Tags

DOUBLE WIDE MANUFACTURED HOMEOWNED LANDLOW TRAFFIC COURTUPDATED VINYL FLOORINGSPACIOUS KITCHENUPDATED CABINETRY

Property features AI

Finance

  • Other: Home warranty available
  • Financial info: Total annual fees $240; Association fee required
  • HOA & community: Has HOA (monthly fee $20); Quarterly association fee $60; Association amenities: fitness center, recreation facilities, shuffleboard, tennis courts, pool, golf; Association fee covers escrow reserves and recreational facilities; Pets allowed

Exterior

  • Parking: Parking pad; No garage
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Public utilities; Sprinkler meter; Irrigation equipment
  • Home design: Manufactured double-wide home; One level; Home faces south; Homestead exempt
  • Construction: Vinyl siding; Metal and shingle roof; Crawlspace foundation; Built as a double wide manufactured home
  • Exterior features: Deck; Patio; Porch (screened); Private mailbox; Rain gutters; Sliding doors; Shed(s)

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator; Disposal; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Dining area (l-shaped); Skylights; Blinds; Florida room; Inside utility
  • Laundry & utility: Laundry inside

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 manufactured listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $243k (6.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (22.2% below list).
  • Recommended offer: $202k (22.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.2% in Four Corners — 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 69/100 on livability (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: amenities F, health & safety 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: Loughman Oaks Elementary School (math 36% / reading 36%, grade F, #1,670 of 2,144 statewide, top 78%, 1,052 students, 37% FRL); Lake Alfred Polytech Academy (math 41% / reading 43%, grade D-, #340 of 571 statewide, top 61%, 645 students, 59% FRL); Ridge Community High School (math 12% / reading 33%, grade F, #539 of 667 statewide, top 81%, 2,711 students, 48% FRL).
  • Market conditions: Rents soft (-2.7%/yr); 648 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $214 of equity ($2k loan paydown + $-2k appreciation (-0.6% local appreciation)).
  • 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 94 days — a 9% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 22y 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 $80k; list at $260k implies a 225% 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; major 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 $202,326 (22.2% 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. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.78%
Cap rate
5.84%
Cash-on-cash
-1.61%
DSCR
0.93
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.61% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.63×
Total profit
$-27,157
Equity at exit
$67,674
10-year hold
IRR
-4.3%
Equity multiple
0.61×
Total profit
$-28,693
Equity at exit
$75,340

Cash invested: $72,800 (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 33897

Home prices YoY
-0.3%
Rents YoY
-2.7%
Active inventory
648
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,023 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$205 /mo · $2,454/yr
Insurance
$108
HOA
$20
Vacancy / Maint / Mgmt
$425
Net cashflow
$-98

Break-even live

Break-even rent $2,147
Max offer price $242,700
Occupancy floor 100%

Sensitivity live

Price -10% $49 -5% $-24 +0% $-98 +5% $-172 +10% $-245
Rent -10% $-258 -5% $-178 +0% $-98 +5% $-18 +10% $62
Rate -1.0pp $33 -0.5pp $-32 base $-98 +0.5pp $-165 +1.0pp $-234

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
$65,000
Closing costs
$7,800
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
623 Coconut Palm Way Davenport, FL 3.0 2.0 1100 $1,650 $1.50 25d 1 0.16mi
400 Australian Way Unit A Davenport, FL 3.0 2.0 1350 $1,600 $1.19 16d 1 0.18mi
217 Australian Way Unit A Davenport, FL 3.0 2.0 1211 $1,750 $1.45 4d 1 0.20mi
2918 Fan Palm Dr Unit Main Davenport, FL 3.0 2.0 1400 $1,800 $1.29 25d 1 0.21mi
2929 Fan Palm Dr Davenport, FL 3.0 3.0 1090 $1,600 $1.47 16d 1 0.22mi
2929 Fan Palm Dr Unit 1 Davenport, FL 3.0 2.5 1090 $1,600 $1.47 16d 1 0.22mi
1623 Fan Palm Dr Davenport, FL 3.0 2.5 1451 $1,950 $1.34 5d 1 0.24mi
232 Nesbitt Park Ave Davenport, FL 2.0 2.0 864 $1,325 $1.53 25d 1 0.25mi
631 Washington Palm Loop Davenport, FL 3.0 2.0 1387 $1,450 $1.05 25d 1 0.35mi
130 Orlando Breeze Cir Davenport, FL 1.0–3.0 1.0–2.0 1022 $2,506 $2.45 16d 21 0.44mi
1000 Western Breeze CIR Unit 3-410 Davenport, FL 2.0 2.0 1185 $2,360 $1.99 5d 1 0.48mi
218 Langford Park Dr Davenport, FL 3.0 2.0 1479 $2,100 $1.42 25d 1 0.54mi
1000 Western Breeze Cir Davenport, FL 1.0–3.0 1.0–2.0 1350 $3,400 $2.52 16d 83 0.54mi
315 Allison Ave Davenport, FL 3.0 2.0 1180 $2,400 $2.03 25d 1 0.72mi
2010 Limetta DR Davenport, FL 1.0–3.0 1.0–2.0 1178 $2,429 $2.06 5d 15 0.75mi
50989 Highway 27 #108 Davenport, FL 2.0 1.0 800 $1,500 $1.88 23d 1 0.83mi
1000 Ketner St Davenport, FL 1.0–3.0 1.0–2.0 1057 $2,024 $1.91 5d 22 0.88mi
309 Catfish Dr E Davenport, FL 3.0 2.0 1454 $1,895 $1.30 25d 1 0.90mi
130 Town Center Blvd Clermont, FL 1.0–3.0 1.0–2.0 904 $2,230 $2.47 0d 20 1.11mi
237 Somerset Dr Davenport, FL 2.0 1.0 1330 $1,900 $1.43 25d 1 1.17mi
183 Ashbourne Way Davenport, FL 1.0–3.0 1.0–2.0 1039 $2,200 $2.12 5d 35 1.21mi
222 Bexley Dr Davenport, FL 2.0 2.5 1313 $2,000 $1.52 25d 1 1.24mi
145 Town Center Blvd Clermont, FL 1.0–3.0 1.0–3.0 1029 $2,290 $2.22 0d 23 1.24mi
603 New Providence Promenade #603 Davenport, FL 3.0 2.0 1227 $1,550 $1.26 25d 1 1.31mi
304 New Providence Promenade Unit 304 Davenport, FL 3.0 2.0 1227 $1,495 $1.22 25d 1 1.33mi
17345 Cagan Crossings Blvd Clermont, FL 3.0 2.0 1269 $2,195 $1.73 14d 1 1.35mi
774 Chelsea Dr Davenport, FL 2.0 2.5 988 $1,750 $1.77 25d 1 1.36mi
1301 Tuscan Hills Blvd Unit 9406 1 Davenport, FL 2.0 2.0 1134 $2,200 $1.94 25d 1 1.37mi
1556 Mirabella Cir Davenport, FL 3.0 2.5 1371 $1,950 $1.42 5d 1 1.39mi
807 Chelsea Dr Davenport, FL 2.0 2.5 1076 $1,450 $1.35 25d 1 1.39mi
1492 Mirabella Cir Davenport, FL 3.0 2.5 1435 $1,950 $1.36 16d 1 1.43mi
1492 Mirabella Cir Davenport, FL 3.0 2.0 1435 $1,995 $1.39 25d 1 1.43mi
226 Hillcrest Dr Davenport, FL 4.0 2.0 1488 $2,500 $1.68 25d 1 1.44mi
1316 Mirabella Cir Davenport, FL 3.0 2.5 1489 $2,050 $1.38 25d 1 1.46mi

HOA detail

Monthly dues
$20 · $240/yr
Likely covers
pool

Listing history 25 events

  1. 2026-06-22
    days on market $260,000 Active 94 DOM
  2. 2026-06-18
    days on market $260,000 Active 91 DOM
  3. 2026-06-17
    days on market $260,000 Active 90 DOM
  4. 2026-06-16
    days on market $260,000 Active 89 DOM
  5. 2026-06-15
    days on market $260,000 Active 88 DOM
  6. 2026-06-13
    days on market $260,000 Active 86 DOM
  7. 2026-06-10
    days on market $260,000 Active 83 DOM
  8. 2026-06-09
    days on market $260,000 Active 82 DOM
  9. 2026-06-08
    days on market $260,000 Active 81 DOM
  10. 2026-06-07
    days on market $260,000 Active 80 DOM
  11. 2026-06-05
    days on market $260,000 Active 77 DOM
  12. 2026-06-03
    days on market $260,000 Active 76 DOM
  13. 2026-06-03
    days on market $260,000 Active 75 DOM
  14. 2026-06-01
    days on market $260,000 Active 74 DOM
  15. 2026-05-31
    days on market $260,000 Active 73 DOM
  16. 2026-03-19
    listed $260,000 Active
  17. 2020-03-04
    soldstatus $80,000
  18. 2013-03-21
    soldstatus $73,500
  19. 2013-03-08
    soldstatus $73,500 436-char remark
    Show marketing remark (436 chars)

    This home has been well kept. It is a split bedroom plan and features many improvements such as new windows, except for bath and kitchen, new AC 2006, exterior painting 2006, new stove, and 2 baths remodeled. The 12x18' screen room w/ vinyl windows allows room for personal use or entertaining. Polo Park with its golf course, 2 clubhouses, 2 pools, tennis, shuffleboard and many activities makes this a fine place to reside in comfort.

  20. 2012-04-12
    listed $78,600 436-char remark
    Show marketing remark (436 chars)

    This home has been well kept. It is a split bedroom plan and features many improvements such as new windows, except for bath and kitchen, new AC 2006, exterior painting 2006, new stove, and 2 baths remodeled. The 12x18' screen room w/ vinyl windows allows room for personal use or entertaining. Polo Park with its golf course, 2 clubhouses, 2 pools, tennis, shuffleboard and many activities makes this a fine place to reside in comfort.

  21. 2005-04-07
    soldstatus $80,500
  22. 2005-03-31
    soldstatus $80,500 195-char remark
    Show marketing remark (195 chars)

    Great lifestyle in this golf community. This 3 bed home features pergo floors, beautiful porch w/ vinyl windows, double drive, 8x15 patio and fruit trees. Good value plus $1000 rebate at closing.

  23. 2004-03-31
    listed $85,000 195-char remark
    Show marketing remark (195 chars)

    Great lifestyle in this golf community. This 3 bed home features pergo floors, beautiful porch w/ vinyl windows, double drive, 8x15 patio and fruit trees. Good value plus $1000 rebate at closing.

  24. 1999-02-12
    soldstatus $24,000
  25. 1999-02-12
    soldstatus $20,000

ⓘ 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
$2,454 · $205/mo
Projected year-2 tax
$2,454 · $205/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 · 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
$24,279
− Mortgage interest
−$14,564
− Property taxes
−$2,454
− Insurance
−$1,300
− Repairs & maintenance
−$1,942
− Management
−$1,942
− HOA
−$240
− Depreciation
−$7,564
Taxable loss
−$5,727
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,375
After-tax cash flow
$199/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 — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
27,422
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
30,159
Household income
$70,982
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
926.0

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 0.61)
Race & ethnicity
White 45% Hispanic / Latino 43% Two or more races 12% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 21% Cuban 2% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 1%
Foreign-born
16% · Canada, Jamaica, China
Languages at home
61% English-only · Spanish 34% Other Indo-European 1% French/Haitian/Cajun 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
▼ -0.61%
Current HPI
236.2905
Rent YoY
▼ -2.69%
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

+983.3% since first listed
10 events — show timeline
  • 2026-03-19 Listed $260,000 Stellar MLS as Distributed by MLS Grid
  • 2020-03-04 Sold (Public Records) $80,000 Public Records
  • 2013-03-21 Sold (Public Records) $73,500 Public Records
  • 2013-03-08 Sold (MLS) $73,500 Stellar MLS as Distributed by MLS Grid
  • 2012-04-12 Listed $78,600 Stellar MLS as Distributed by MLS Grid
  • 2005-04-07 Sold (Public Records) $80,500 Public Records
  • 2005-03-31 Sold (MLS) $80,500 Stellar MLS as Distributed by MLS Grid
  • 2004-03-31 Listed $85,000 Stellar MLS as Distributed by MLS Grid
  • 1999-02-12 Sold (Public Records) $20,000 Public Records
  • 1999-02-12 Sold (Public Records) $24,000 Public Records

Property tax history

+16.1%/yr

Latest (2025): $2,454 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…