CashFlowRE
Sign in Sign up
760 Manor Dr
D Composite 40.38
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 +12.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.8/10.0
  • DSCR +3.6/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

760 Manor Dr · Bartow, FL 33830
3 bd · 1.0 ba · 1,684 sqft · SingleFamily public records · 35 Days on market
Built 1962 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Short Sale. Bank Approved Price! Investor Special in the heart of Bartow! This 4 bedroom, 2 bath home offers strong potential for rental income, fix and flip, or long term hold opportunities. Spacious floor plan with ample living space, generously sized bedrooms, metal roof and a large lot with room to add value. Conveniently located near downtown Bartow, schools, shopping, and major highways for easy commuting. With solid bones and endless possibilities, this property is perfect for investors looking to expand their portfolio or capitalize on the growing Central Florida market. Don’t miss this opportunity to unlock the potential of this Bartow gem!

Key facts

  • Solid bones
  • Large lot
  • 0.28 acre lot

Tags

LARGE LOTSOLID BONESENDLESS POSSIBILITIES

Property features AI

Finance

  • Other: Unfurnished; Zoned R-1A; No lease restrictions noted

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available; Electricity available; Phone service available
  • Home design: Single-family residence; One story; Facing south
  • Construction: Block construction; Metal roof; Slab foundation; Built on approximately 0.28 acres
  • Exterior features: Covered front porch; Outdoor storage; Level paved lot

Interior

  • Kitchen: Microwave
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Wood-burning fireplace
  • 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/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-49 ($-589/yr) — negative.
  • To cash-flow at today's rent, offer at most $201k (4.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (2.4% below list).
  • Recommended offer: $201k (4.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 68/100 on livability (#526 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D-, amenities 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: Spessard L Holland Elementary (math 47% / reading 49%, grade D, #1,171 of 2,144 statewide, top 55%, 766 students, 52% FRL); Bartow Senior High School (math 26% / reading 46%, grade F, #359 of 667 statewide, top 55%, 2,125 students, 44% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 386 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 38% of the median local income ($64k/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 $6k 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 35 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $89k; list at $210k implies a 136% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,228 (4.1% 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 35 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.98%
Cap rate
6.01%
Cash-on-cash
-1.00%
DSCR
0.96
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.36×
Total profit
$-37,551
Equity at exit
$31,297
10-year hold
IRR
-10.9%
Equity multiple
0.35×
Total profit
$-38,407
Equity at exit
$18,148

Cash invested: $58,772 (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 33830

Home prices YoY
-19.8%
Rents YoY
2.7%
Active inventory
386
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,048 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$478 /mo · $5,742/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$-49

Break-even live

Break-even rent $2,110
Max offer price $201,228
Occupancy floor 97%

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
$52,475
Closing costs
$6,297
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
980 Waldon Ave Bartow, FL 3.0 2.0 1050 $1,550 $1.48 23d 1 0.35mi
1175 Luke Ave Bartow, FL 4.0 3.0 1966 $2,183 $1.11 23d 1 0.37mi
925 Tangelo Cir Bartow, FL 3.0 2.0 1681 $2,200 $1.31 14d 1 0.47mi
1586 Caroline Ct Bartow, FL 3.0 2.0 1388 $1,885 $1.36 14d 1 0.50mi
710 Childs Ave Unit 1 Bartow, FL 3.0 2.0 1137 $2,100 $1.85 23d 1 0.53mi
550 Battle Ave Unit 550 Bartow, FL 4.0 2.0 1708 $1,250 $0.73 3d 1 0.62mi
1070 E Church St Bartow, FL 4.0 2.5 1384 $1,900 $1.37 14d 1 1.31mi
1070 E Church St Unit A Bartow, FL 4.0 2.5 1362 $1,850 $1.36 14d 1 1.31mi
820 S Floral Ave Bartow, FL 2.0 1.5 1112 $1,200 $1.08 23d 1 1.41mi

Listing history 18 events

  1. 2026-06-18
    days on market $209,900 Active 35 DOM
  2. 2026-06-17
    days on market $209,900 Active 34 DOM
  3. 2026-06-16
    days on market $209,900 Active 33 DOM
  4. 2026-06-15
    days on market $209,900 Active 32 DOM
  5. 2026-06-13
    pricedays on market $209,900 Active 30 DOM
  6. 2026-06-10
    days on market $219,000 Active 27 DOM
  7. 2026-06-09
    days on market $219,000 Active 26 DOM
  8. 2026-06-08
    days on market $219,000 Active 25 DOM
  9. 2026-06-07
    days on market $219,000 Active 24 DOM
  10. 2026-06-05
    days on market $219,000 Active 21 DOM
  11. 2026-06-03
    days on market $219,000 Active 20 DOM
  12. 2026-06-03
    days on market $219,000 Active 19 DOM
  13. 2026-06-01
    days on market $219,000 Active 18 DOM
  14. 2026-05-31
    days on market $219,000 Active 17 DOM
  15. 2026-05-14
    listed $219,000 Active
  16. 2003-11-20
    soldstatus $89,000
  17. 1990-05-01
    soldstatus $65,000
  18. 1977-01-01
    soldstatus $33,000

ⓘ 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
$5,742 · $478/mo
Projected year-2 tax
$5,742 · $478/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$24,571
− Mortgage interest
−$11,758
− Property taxes
−$5,742
− Insurance
−$1,050
− Repairs & maintenance
−$1,966
− Management
−$1,966
− Depreciation
−$6,106
Taxable loss
−$4,016
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$964
After-tax cash flow
$375/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 — Bartow

Score
68/100
State rank
#526
US rank
#9835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartow, FL
County
Polk County · 740,051 people
City population
33,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
33,740
Household income
$63,918
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
681.0

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
White 55% Hispanic / Latino 22% Black 18% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 13% Puerto Rican 5%
Common ancestry
Italian 3% Slovak 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
81% English-only · Spanish 17% Other Indo-European 1% Other Asian/Pacific 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
▼ -82.47%
Current HPI
333.3392
Rent YoY
▲ 2.72%
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

+563.6% since first listed
4 events — show timeline
  • 2026-05-14 Listed $219,000 Stellar MLS as Distributed by MLS Grid
  • 2003-11-20 Sold (Public Records) $89,000 Public Records
  • 1990-05-01 Sold (Public Records) $65,000 Public Records
  • 1977-01-01 Sold (Public Records) $33,000 Public Records

Property tax history

+23.4%/yr

Latest (2025): $5,742 · +528.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…