CashFlowRE
Sign in Sign up
4740 E Hinson Ave
D Composite 44.96
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$5,000

4740 E Hinson Ave · Haines City, FL 33844
4 bd · 2.0 ba · 2,156 sqft · SingleFamily public records · 8 Days on market
Built 1957

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

Listing remarks MLS

This property wont last long. .This is a 4 bed 2 bath home with 2.41 acres and many updates . .Large inground pool. .1 12x8 outbuilding. .1 12 x 15 outbuilding. .. 1 10 x 39 outbuilding plus a nice sized pool house. .

Key facts

  • Listed 8 days

Property features AI

Finance

  • Other: Directions: U.S. 27 to 17/92 (Hinson Ave) to 4740 E Hinson Ave

Exterior

  • Home design: Residential property
  • Exterior features: Zoned SFR (single-family residential); Lot approximately 2.41 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Single-story layout

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 4-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).

Location & tenants

  • Location reads 74/100 on livability (#285 in FL, #4,575 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment 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: Sandhill Elementary School (math 21% / reading 37%, grade F, #1,932 of 2,144 statewide, top 91%, 991 students, 55% FRL); Shelley S. Boone Middle School (math 25% / reading 25%, grade F, #517 of 571 statewide, top 91%, 1,403 students, 52% FRL); Haines City Senior High School (math 12% / reading 32%, grade F, #544 of 667 statewide, top 82%, 2,700 students, 58% FRL) — zoned schools at 55% FRL track the district average.
  • Zoned-school proficiency averages 25% at this address vs 41% district-wide (-16 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 (+1.2%/yr); 1333 active listings in the ZIP; 40 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).
  • At $2,442/mo this rent would consume 46% of the median local household income ($64k/yr) (locally 1107% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $35 of loan paydown is wiped out by about $150 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 + 1.2% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $5,000

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
48.84%
Cap rate
461.00%
Cash-on-cash
1623.94%
DSCR
73.26
GRM
0.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.16% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
83.47×
Total profit
$115,455
Equity at exit
$746
10-year hold
IRR
Equity multiple
171.36×
Total profit
$238,509
Equity at exit
$432

Cash invested: $1,400 (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 33844

Home prices YoY
-26.7%
Rents YoY
1.2%
Active inventory
1333
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,442 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$513
Net cashflow
$1,895

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 17%

Sensitivity live

Price -10% $1,898 -5% $1,896 +0% $1,895 +5% $1,893 +10% $1,891
Rent -10% $1,702 -5% $1,798 +0% $1,895 +5% $1,991 +10% $2,088
Rate -1.0pp $1,897 -0.5pp $1,896 base $1,895 +0.5pp $1,893 +1.0pp $1,892

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
$1,250
Closing costs
$150
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
4854 E Hinson Ave Haines City, FL 3.0 2.0 2403 $3,000 $1.25 4d 1 0.12mi
1138 Foreshore Ln Haines City, FL 3.0 2.0 1734 $2,200 $1.27 25d 1 0.36mi
1462 Sea Glass Rd Haines City, FL 4.0 2.5 2168 $2,200 $1.01 25d 1 0.37mi
3377 Wakefield Dr Haines City, FL 3.0 2.0 1700 $1,950 $1.15 25d 1 0.37mi
1053 Ambleside Dr Haines City, FL 4.0 3.0 2000 $2,550 $1.27 25d 1 0.41mi
2501 Merseyside Ct Haines City, FL 4.0 3.5 2320 $2,250 $0.97 25d 1 0.42mi
1105 Lexington Ln Haines City, FL 4.0 2.0 2123 $1,995 $0.94 20d 1 0.42mi
2986 Salisbury Ave Haines City, FL 5.0 3.0 2082 $2,495 $1.20 25d 1 0.44mi
1361 Current Pl Haines City, FL 4.0 2.0 1630 $2,100 $1.29 25d 1 0.45mi
601 Ambleside Dr Haines City, FL 5.0 3.0 2827 $2,600 $0.92 25d 1 0.52mi
621 Sand Pine Ln Haines City, FL 4.0 2.5 2040 $2,350 $1.15 12d 1 0.57mi
144 Towns Cir Haines City, FL 5.0 3.0 2712 $2,600 $0.96 25d 1 0.59mi
148 Summerlin Loop Haines City, FL 3.0 2.0 1579 $1,850 $1.17 16d 1 0.59mi
851 Folklore Ln Haines City, FL 4.0 3.0 2290 $2,195 $0.96 4d 1 0.59mi
239 Summerlin Ln Haines City, FL 4.0 2.0 2168 $2,300 $1.06 25d 1 0.60mi
202 Hidden Lake Loop Haines City, FL 4.0 2.0 1981 $1,905 $0.96 13d 1 0.61mi
299 Bottle Brush Dr Haines City, FL 4.0 2.0 1763 $2,300 $1.30 25d 1 0.62mi
167 Hidden Lake Loop Haines City, FL 4.0 2.0 1981 $2,020 $1.02 20d 1 0.64mi
1276 Tupelo Trl Haines City, FL 4.0 3.0 1900 $1,895 $1.00 12d 1 0.69mi
429 Silver Palm Dr Haines City, FL 4.0 2.0 1625 $1,990 $1.22 20d 1 0.70mi
1717 Frogmore Ave Haines City, FL 3.0 2.0 1504 $2,000 $1.33 25d 1 0.75mi
117 Hidden Lake Loop Haines City, FL 4.0 2.5 2099 $2,085 $0.99 25d 1 0.76mi
219 Bottle Brush Dr Haines City, FL 4.0 3.0 2420 $2,450 $1.01 25d 1 0.77mi
2203 Pigeon Plum Dr Haines City, FL 4.0 3.0 1887 $2,190 $1.16 12d 1 0.78mi
120 Hidden Lake Loop Haines City, FL 4.0 2.0 1909 $2,020 $1.06 15d 1 0.79mi
333 Hidden Lake Loop Haines City, FL 4.0 2.0 1909 $1,985 $1.04 13d 1 0.79mi
833 Ambleside Dr Haines City, FL 4.0 2.0 1887 $1,950 $1.03 12d 1 0.84mi
1950 Pond Pine Ct Haines City, FL 4.0 2.0 1939 $1,975 $1.02 25d 1 0.87mi
1433 Princess Tree Ct Haines City, FL 4.0 2.0 1828 $1,999 $1.09 25d 1 0.88mi
914 Princess Sabal Pt Haines City, FL 3.0 2.0 1677 $1,775 $1.06 16d 1 0.94mi
600 Silver Palm Dr Haines City, FL 4.0 2.5 2267 $2,800 $1.24 12d 1 0.95mi
5153 Green Belt Dr Haines City, FL 4.0 2.0 1824 $2,300 $1.26 16d 1 1.26mi
5009 Katrina Dr Haines City, FL 4.0 2.0 1840 $2,500 $1.36 25d 1 1.26mi
5157 Green Belt Dr Haines City, FL 4.0 3.0 2109 $2,900 $1.38 4d 1 1.27mi
4746 Katrina Dr Haines City, FL 4.0 2.0 1818 $2,095 $1.15 25d 1 1.27mi
5161 Green Belt Dr Haines City, FL 4.0 2.5 2500 $2,100 $0.84 25d 1 1.27mi
4757 Katrina Dr Haines City, FL 4.0 2.0 2451 $2,050 $0.84 25d 1 1.30mi
5177 Green Belt Dr Haines City, FL 4.0 3.0 2109 $2,920 $1.38 4d 1 1.32mi
4770 Katrina Dr Haines City, FL 3.0 2.0 2109 $2,000 $0.95 25d 1 1.33mi
5193 Green Belt Dr Haines City, FL 4.0 2.0 1824 $2,099 $1.15 25d 1 1.35mi

Listing history 11 events

  1. 2026-05-18
    listed $5,000 Active
  2. 2021-04-26
    soldstatus $265,000 Closed 217-char remark
    Show marketing remark (217 chars)

    This property wont last long. .This is a 4 bed 2 bath home with 2.41 acres and many updates . .Large inground pool. .1 12x8 outbuilding. .1 12 x 15 outbuilding. .. 1 10 x 39 outbuilding plus a nice sized pool house. .

  3. 2021-04-01
    status Pending 217-char remark
    Show marketing remark (217 chars)

    This property wont last long. .This is a 4 bed 2 bath home with 2.41 acres and many updates . .Large inground pool. .1 12x8 outbuilding. .1 12 x 15 outbuilding. .. 1 10 x 39 outbuilding plus a nice sized pool house. .

  4. 2021-02-05
    status Pending 217-char remark
    Show marketing remark (217 chars)

    This property wont last long. .This is a 4 bed 2 bath home with 2.41 acres and many updates . .Large inground pool. .1 12x8 outbuilding. .1 12 x 15 outbuilding. .. 1 10 x 39 outbuilding plus a nice sized pool house. .

  5. 2021-02-02
    listed $259,000 Active 217-char remark
    Show marketing remark (217 chars)

    This property wont last long. .This is a 4 bed 2 bath home with 2.41 acres and many updates . .Large inground pool. .1 12x8 outbuilding. .1 12 x 15 outbuilding. .. 1 10 x 39 outbuilding plus a nice sized pool house. .

  6. 2018-01-02
    soldstatus $168,000 Sold 578-char remark
    Show marketing remark (578 chars)

    * * THIS PROPERTY WONT LAST LONG , CALL TODAY FOR YOUR PRIVATE SHOWING, THIS HOME OFFERS TLC ! INVESTORS WELCOME home has 4 bedrooms 2 bathrooms with A WOOD BURNING FIREPLACE , bonus room, and acreage for outdoor fun. The Pool is oversized 35000 gallon with that is detached from the house. Your very own fire pit, 2 wells , 2 septics, and a well for your future options * * * 4 outer buildings which 2 of them have water and power . * * * * Country living close to the City. * * * * * * Buyer MUST verify all measurements and information on this property

  7. 2017-10-12
    status Pending 578-char remark
    Show marketing remark (578 chars)

    * * THIS PROPERTY WONT LAST LONG , CALL TODAY FOR YOUR PRIVATE SHOWING, THIS HOME OFFERS TLC ! INVESTORS WELCOME home has 4 bedrooms 2 bathrooms with A WOOD BURNING FIREPLACE , bonus room, and acreage for outdoor fun. The Pool is oversized 35000 gallon with that is detached from the house. Your very own fire pit, 2 wells , 2 septics, and a well for your future options * * * 4 outer buildings which 2 of them have water and power . * * * * Country living close to the City. * * * * * * Buyer MUST verify all measurements and information on this property

  8. 2017-10-10
    price $185,000 578-char remark
    Show marketing remark (578 chars)

    * * THIS PROPERTY WONT LAST LONG , CALL TODAY FOR YOUR PRIVATE SHOWING, THIS HOME OFFERS TLC ! INVESTORS WELCOME home has 4 bedrooms 2 bathrooms with A WOOD BURNING FIREPLACE , bonus room, and acreage for outdoor fun. The Pool is oversized 35000 gallon with that is detached from the house. Your very own fire pit, 2 wells , 2 septics, and a well for your future options * * * 4 outer buildings which 2 of them have water and power . * * * * Country living close to the City. * * * * * * Buyer MUST verify all measurements and information on this property

  9. 2017-08-31
    price $210,000 578-char remark
    Show marketing remark (578 chars)

    * * THIS PROPERTY WONT LAST LONG , CALL TODAY FOR YOUR PRIVATE SHOWING, THIS HOME OFFERS TLC ! INVESTORS WELCOME home has 4 bedrooms 2 bathrooms with A WOOD BURNING FIREPLACE , bonus room, and acreage for outdoor fun. The Pool is oversized 35000 gallon with that is detached from the house. Your very own fire pit, 2 wells , 2 septics, and a well for your future options * * * 4 outer buildings which 2 of them have water and power . * * * * Country living close to the City. * * * * * * Buyer MUST verify all measurements and information on this property

  10. 2017-07-22
    listed $247,000 Active 578-char remark
    Show marketing remark (578 chars)

    * * THIS PROPERTY WONT LAST LONG , CALL TODAY FOR YOUR PRIVATE SHOWING, THIS HOME OFFERS TLC ! INVESTORS WELCOME home has 4 bedrooms 2 bathrooms with A WOOD BURNING FIREPLACE , bonus room, and acreage for outdoor fun. The Pool is oversized 35000 gallon with that is detached from the house. Your very own fire pit, 2 wells , 2 septics, and a well for your future options * * * 4 outer buildings which 2 of them have water and power . * * * * Country living close to the City. * * * * * * Buyer MUST verify all measurements and information on this property

  11. 2002-10-21
    soldstatus $90,000

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

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 · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$29,304
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$2,344
− Management
−$2,344
− Depreciation
−$145
Taxable income
$24,090
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,781
After-tax cash flow
$16,954/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 — Haines City

Score
74/100
State rank
#285
US rank
#4575

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
51,255
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
51,255
Household income
$63,650
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
1107.0

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 0.64)
Race & ethnicity
Hispanic / Latino 48% White 31% Black 18% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 19% Cuban 1% Dominican 3%
Common ancestry
Hispanic 4% Lithuanian 1% Romanian 1%
Foreign-born
15% · Canada, Jamaica, Guatemala
Languages at home
55% English-only · Spanish 39% French/Haitian/Cajun 4% Other Indo-European 0%

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
▼ -105.94%
Current HPI
291.0798
Rent YoY
▲ 1.16%
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

-94.4% since first listed
11 events — show timeline
  • 2026-05-18 Listed $5,000 NFMLS
  • 2021-04-26 Sold (MLS) $265,000 Stellar MLS as Distributed by MLS Grid
  • 2021-04-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-02-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-02-02 Listed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2018-01-02 Sold (MLS) $168,000 Stellar MLS as Distributed by MLS Grid
  • 2017-10-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-10-10 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2017-08-31 Price Changed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2017-07-22 Listed $247,000 Stellar MLS as Distributed by MLS Grid
  • 2002-10-21 Sold (Public Records) $90,000 Public Records

Property tax history

+14.0%/yr

Latest (2025): $5,213 · +49.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…