CashFlowRE
Sign in Sign up
733 Robin Ct
D+ Composite 47.83
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 +15.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.7/10.0
  • DSCR +4.6/10.0
  • Appreciation +4.3/10.0
  • Schools +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0

$185,000

733 Robin Ct · Poinciana, FL 34759
3 bd · 2.0 ba · 1,160 sqft · SingleFamily public records · 74 Days on market
Built 1994 0.27 ac lot $75/mo HOA · 4% of rent

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

Listing remarks

Under contract-accepting backup offers. Short Sale. SHORT SALE!!!!Opportunity knocks in Kissimmee! This short sale features 3 bedrooms, 2 baths, a 2-car garage, and a spacious backyard—plus a solar system for energy efficiency. Comfortable flow and strong bones; This home features a New Air Conditioner Unit recently installed in 2022 light TLC will make it shine and build equity from day one. Tucked on a cul-de-sac close to everyday conveniences and commuter routes. Sale requires lender approval; timelines may be extended.

Key facts

  • Spacious backyard
  • Solar system
  • Cul-de-sac

Tags

SPACIOUS BACKYARDSOLAR SYSTEMNEW AIR CONDITIONER UNITCUL-DE-SAC

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 $185k.

Deal economics

  • At list price, monthly cash flow is $-64 ($-772/yr) — negative.
  • To cash-flow at today's rent, offer at most $174k (6.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (2.7% below list).
  • Recommended offer: $174k (6.1% below list) — sets the bar for cash-flow.
  • Cap rate 6.7% 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: Palmetto Elementary School (math 23% / reading 32%, grade F, #1,962 of 2,144 statewide, top 92%, 513 students, 52% 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 59% FRL track the district average.
  • Zoned-school proficiency averages 19% at this address vs 41% district-wide (-22 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 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 31% 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 $1k 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 74 days — a 6% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 8y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $173,629 (6.1% 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 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.97%
Cap rate
6.69%
Cash-on-cash
1.41%
DSCR
1.06
GRM
8.6

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
-11.9%
Equity multiple
0.51×
Total profit
$-25,142
Equity at exit
$40,445
10-year hold
IRR
-7.0%
Equity multiple
0.45×
Total profit
$-28,546
Equity at exit
$38,978

Cash invested: $51,800 (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 34759

Home prices YoY
-0.5%
Rents YoY
1.1%
Active inventory
1155
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,801 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$240 /mo · $2,875/yr
Insurance
$77
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$75
Vacancy / Maint / Mgmt
$378
Net cashflow
$-64

Break-even live

Break-even rent $1,882
Max offer price $173,629
Occupancy floor 99%

Sensitivity live

Price -10% $40 -5% $-12 +0% $-64 +5% $-117 +10% $-169
Rent -10% $-207 -5% $-136 +0% $-64 +5% $7 +10% $78
Rate -1.0pp $29 -0.5pp $-17 base $-64 +0.5pp $-112 +1.0pp $-161

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
$46,250
Closing costs
$5,550
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
754 Pelican Ct Kissimmee, FL 3.0 2.0 1306 $1,695 $1.30 5d 1 0.25mi
327 Poinciana, FL 2.0 2.0 1107 $1,500 $1.36 25d 1 0.45mi
702 Bluebill Pl Unit A Poinciana, FL 3.0 2.0 1240 $1,650 $1.33 25d 1 0.65mi
612 Bluebill Ct Unit A Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 5d 1 0.67mi
568 Kingfisher Dr Kissimmee, FL 3.0 2.0 1278 $1,750 $1.37 25d 1 0.69mi
721 Bittern Ln Unit A Kissimmee, FL 3.0 2.0 1350 $1,750 $1.30 25d 1 0.70mi
736 Bittern Ln Kissimmee, FL 3.0 2.0 1200 $1,775 $1.48 25d 1 0.71mi
575 Eagle Ct Unit 116 Kissimmee, FL 3.0 2.0 1183 $1,000 $0.85 5d 1 0.75mi
510 Eagle Ct Kissimmee, FL 3.0 2.0 1332 $1,650 $1.24 25d 1 0.77mi
627 Bittern Ct Unit B Kissimmee, FL 2.0 2.0 1113 $1,400 $1.26 5d 1 0.78mi
627B Bittern Ct Kissimmee, FL 2.0 2.0 1113 $1,400 $1.26 13d 1 0.78mi
627 Bluebill Ct Kissimmee, FL 3.0 2.0 1430 $1,760 $1.23 25d 1 0.80mi
641 Yak Ct Unit B Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 25d 1 0.87mi
543 Cardinal Dr Kissimmee, FL 3.0 2.0 1007 $1,860 $1.85 25d 1 0.87mi
519 Blackbird Ln Kissimmee, FL 3.0 2.0 1200 $1,700 $1.42 25d 1 0.87mi
517 Blackbird Ln Kissimmee, FL 3.0 2.0 1304 $1,530 $1.17 25d 1 0.89mi
514 Blackbird Ln Unit B Kissimmee, FL 3.0 2.0 1394 $1,600 $1.15 23d 1 0.89mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,650 $1.37 12d 1 0.91mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,599 $1.32 25d 1 0.91mi
539 Albatross Dr Unit B Kissimmee, FL 3.0 2.0 1220 $1,500 $1.23 25d 1 0.92mi
442 Flamingo Ct Kissimmee, FL 3.0 2.0 1456 $1,695 $1.16 25d 1 0.94mi
827 Massy Ct Kissimmee, FL 3.0 2.0 1480 $1,639 $1.11 23d 1 0.94mi
435 Magpie Ct Kissimmee, FL 4.0 2.0 1413 $1,725 $1.22 25d 1 0.94mi
504 Blackbird Ln Kissimmee, FL 2.0 1.5 908 $1,550 $1.71 16d 1 0.94mi
504 Blackbird Ln Unit A Kissimmee, FL 2.0 1.5 908 $1,580 $1.74 20d 1 0.95mi
774 Squirrel Ct Kissimmee, FL 3.0 2.0 1000 $1,750 $1.75 25d 1 0.95mi
783 Squirrel Ct Unit B Kissimmee, FL 2.0 2.0 1100 $1,300 $1.18 25d 1 0.99mi
870 Jarnac Dr Kissimmee, FL 3.0 2.0 1356 $1,695 $1.25 0d 1 0.99mi
767 Platypus Ct Unit 767 Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 25d 1 1.00mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 25d 1 1.01mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 5d 1 1.01mi
653 Koala Ct Kissimmee, FL 3.0 2.0 1246 $2,000 $1.61 15d 1 1.02mi
780 Platypus Ct Kissimmee, FL 3.0 2.0 1350 $1,695 $1.26 25d 1 1.03mi
657 Koala Ct Kissimmee, FL 3.0 2.0 1246 $1,870 $1.50 5d 1 1.04mi
657 Koala Ct Kissimmee, FL 3.0 2.0 1246 $2,020 $1.62 4d 1 1.04mi
439 Albatross Ct Unit B Kissimmee, FL 3.0 2.0 1344 $1,700 $1.26 25d 1 1.05mi
401 Albatross Ct Unit B Kissimmee, FL 3.0 2.0 1200 $1,650 $1.38 25d 1 1.05mi
411 Blackbird Way Kissimmee, FL 3.0 2.0 1440 $1,550 $1.08 25d 1 1.06mi
609 Tamarin Ln Kissimmee, FL 3.0 2.0 1250 $1,725 $1.38 16d 1 1.09mi
603 Muskrat Dr Kissimmee, FL 4.0 2.0 1496 $2,050 $1.37 5d 1 1.17mi

HOA detail

Monthly dues
$75 · $900/yr

Listing history 40 events

  1. 2026-02-02
    status Pending
  2. 2026-01-29
    status Active
  3. 2026-01-29
    status Pending
  4. 2026-01-23
    price $185,000
  5. 2026-01-07
    price $195,000
  6. 2025-11-20
    listed $205,000 Active
  7. 2025-08-09
    status Active
  8. 2025-05-12
    status Pending
  9. 2025-04-29
    price $175,000
  10. 2025-03-26
    price $195,999
  11. 2025-03-13
    price $199,900
  12. 2025-01-22
    status Active
  13. 2024-11-19
    status Pending
  14. 2024-10-28
    price $205,000
  15. 2024-10-21
    price $230,000
  16. 2024-10-15
    price $260,000
  17. 2024-10-04
    listed $275,000 Active
  18. 2024-09-27
    historical
  19. 2024-09-06
    price $275,000
  20. 2024-08-23
    listed $280,000 Active
  21. 2024-08-19
    historical
  22. 2024-07-03
    price $289,900
  23. 2024-06-20
    price $289,950
  24. 2024-04-22
    price $299,900
  25. 2024-04-09
    price $299,925
  26. 2024-03-19
    listed $299,950 Active
  27. 2022-05-25
    soldstatus $281,000
  28. 2022-05-04
    soldstatus $281,000 Closed
  29. 2022-03-22
    status Pending
  30. 2022-03-17
    listed $269,900 Active
  31. 2019-10-31
    soldstatus $174,000 Sold
  32. 2019-09-20
    status Pending
  33. 2019-09-16
    price $183,900
  34. 2019-08-15
    listed $189,900 Active
  35. 2018-06-06
    soldstatus $175,000 Sold
  36. 2018-05-27
    status Pending
  37. 2018-05-08
    price $184,500
  38. 2018-04-07
    price $189,000
  39. 2018-03-20
    listed $195,000 Active
  40. 2003-05-01
    soldstatus $92,000

ⓘ 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
$2,875 · $240/mo
Projected year-2 tax
$2,875 · $240/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 A · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 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
$21,611
− Mortgage interest
−$10,363
− Property taxes
−$2,875
− Insurance
−$2,428
− Repairs & maintenance
−$1,729
− Management
−$1,729
− HOA
−$900
− Depreciation
−$5,382
Taxable loss
−$3,795
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$911
After-tax cash flow
$138/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

+101.1% since first listed
40 events — show timeline
  • 2026-02-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-07 Price Changed $195,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-20 Listed $205,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-05-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-04-29 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-26 Price Changed $195,999 Stellar MLS as Distributed by MLS Grid
  • 2025-03-13 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2025-01-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-11-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-10-28 Price Changed $205,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-21 Price Changed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-15 Price Changed $260,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-04 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-06 Price Changed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-23 Listed $280,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-07-03 Price Changed $289,900 Stellar MLS as Distributed by MLS Grid
  • 2024-06-20 Price Changed $289,950 Stellar MLS as Distributed by MLS Grid
  • 2024-04-22 Price Changed $299,900 Stellar MLS as Distributed by MLS Grid
  • 2024-04-09 Price Changed $299,925 Stellar MLS as Distributed by MLS Grid
  • 2024-03-19 Listed $299,950 Stellar MLS as Distributed by MLS Grid
  • 2022-05-25 Sold (Public Records) $281,000 Public Records
  • 2022-05-04 Sold (MLS) $281,000 Stellar MLS as Distributed by MLS Grid
  • 2022-03-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-03-17 Listed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2019-10-31 Sold (MLS) $174,000 Stellar MLS as Distributed by MLS Grid
  • 2019-09-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-09-16 Price Changed $183,900 Stellar MLS as Distributed by MLS Grid
  • 2019-08-15 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2018-06-06 Sold (MLS) $175,000 Stellar MLS as Distributed by MLS Grid
  • 2018-05-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-05-08 Price Changed $184,500 Stellar MLS as Distributed by MLS Grid
  • 2018-04-07 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2018-03-20 Listed $195,000 Stellar MLS as Distributed by MLS Grid
  • 2003-05-01 Sold (Public Records) $92,000 Public Records

Property tax history

+20.5%/yr

Latest (2025): $2,875 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…