CashFlowRE
Sign in Sign up
No image
C Composite 59.5
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

725 W Socrum Loop Rd · Lakeland, FL 33809
2 bd · 1.0 ba · 1,072 sqft · SingleFamily public records · 185 Days on market
Built 1947 0.62 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* New on Market * Looking for a home to make your own? 3 Bedroom - 1 Bathroom home situated on . 66 acre in Lakeland. Over 1300 Sq ft of living space . NO HOA or CDD! Room to add a half bathroom. Home has central AC. Conveniently located near shopping, dining, and major roadways, this property has tons of potential! Schedule your showing today!

Key facts

  • 0.62 acre lot
  • Built 1947
  • Listed 184 days

Property features AI

Finance

  • Other: Property type: Residential (Single Family Residence)
  • HOA & community: No association indicated

Exterior

  • Utilities: Public water; Septic tank sewer; Broadband/high-speed internet available; Cable available and connected; Other utilities
  • Home design: Single family residence; One story; Faces north
  • Construction: Frame construction; Shingle roof; Pillar/Post/Pier foundation; Built on a 0.62-acre lot (approximately 1/2 to less than 1 acre)
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#206 in FL, #3,179 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety 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: Wendell Watson Elementary School (math 48% / reading 51%, grade D, #1,088 of 2,144 statewide, top 53%, 875 students, 40% FRL); Lake Gibson Senior High School (math 16% / reading 38%, grade F, #478 of 667 statewide, top 73%, 2,080 students, 49% FRL).
  • Market conditions: Rents flat; 259 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($70k/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 185 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $13k; list at $150k implies a 1054% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — 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 3→10/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.17%
Cap rate
8.83%
Cash-on-cash
9.05%
DSCR
1.40
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.65% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.81×
Total profit
$-8,128
Equity at exit
$22,365
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$3,240
Equity at exit
$12,969

Cash invested: $42,000 (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 33809

Home prices YoY
-20.9%
Rents YoY
0.7%
Active inventory
259
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,753 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$219 /mo · $2,631/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$317

Break-even live

Break-even rent $1,352
Max offer price $150,000
Occupancy floor 77%

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
$37,500
Closing costs
$4,500
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8006 Brookeshire Dr Lakeland, FL 3.0 2.0 1301 $1,890 $1.45 19d 1 0.65mi
858 Fox Lake Dr Unit 858 Lakeland, FL 3.0 2.0 1302 $1,495 $1.15 10d 1 1.14mi
734 Fox Lake Dr Lakeland, FL 3.0 2.0 1337 $1,910 $1.43 3d 1 1.26mi
8039 Ridgeglen Cir E Lakeland, FL 3.0 2.0 1384 $1,895 $1.37 10d 1 1.32mi

Listing history 13 events

  1. 2026-06-10
    days on market $150,000 Active 185 DOM
  2. 2026-06-09
    days on market $150,000 Active 184 DOM
  3. 2026-06-08
    days on market $150,000 Active 183 DOM
  4. 2026-06-07
    days on market $150,000 Active 182 DOM
  5. 2026-06-05
    days on market $150,000 Active 179 DOM
  6. 2026-06-03
    days on market $150,000 Active 177 DOM
  7. 2026-06-01
    days on market $150,000 Active 176 DOM
  8. 2026-06-01
    price $150,000 Active 175 DOM
  9. 2026-05-31
    days on market $169,000 Active 175 DOM
  10. 2026-02-02
    price $169,000
  11. 2025-12-07
    listed $179,900 Active
  12. 1997-08-05
    soldstatus $13,000
  13. 1996-08-12
    soldstatus $13,000

ⓘ 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
$2,631 · $219/mo
Projected year-2 tax
$2,631 · $219/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 3 d/yr ≥108°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$21,042
− Mortgage interest
−$8,402
− Property taxes
−$2,631
− Insurance
−$750
− Repairs & maintenance
−$1,683
− Management
−$1,683
− Depreciation
−$4,364
Taxable income
$1,528
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$367
After-tax cash flow
$3,436/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 — Lakeland

Score
77/100
State rank
#206
US rank
#3179

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
277,690
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
30,797
Household income
$70,066
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
924.0

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 0.55)
Race & ethnicity
White 63% Hispanic / Latino 18% Black 11% Two or more races 11% Asian 3%
Hispanic origin (detail)
Puerto Rican 9% Cuban 1% Dominican 2%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
11% · Canada, Jamaica
Languages at home
81% English-only · Spanish 15% Other Asian/Pacific 2% 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
▼ -79.46%
Current HPI
301.3054
Rent YoY
▲ 0.65%
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

+1200.0% since first listed
4 events — show timeline
  • 2026-02-02 Price Changed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-07 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 1997-08-05 Sold (Public Records) $13,000 Public Records
  • 1996-08-12 Sold (Public Records) $13,000 Public Records

Property tax history

+14.6%/yr

Latest (2025): $2,631 · +23.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…