CashFlowRE
Sign in Sign up
9000 US Highway 192 #205
B- Composite 67.5
Why this score? — see what drove the B- 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 +25.6/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.8/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0

$89,990

9000 US Highway 192 #205 · Four Corners, FL 34714
1 bd · 1.0 ba · 396 sqft · Condo public records · 132 Days on market
Built 1991 $256/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for something special yet affordable? Then read on. .. Situated on the channel this home caters for inside and outdoor living with a beautiful deck and dock to enable you to enjoy the natural side of Florida. This well designed 2 bedroomed homeoffers enough space to comfortable accommodate you and your guests with a living room and separate Florida room which the owners currently use as an office. The dining room has a pretty built in storage cabinet as well as glass display shelving to complete the setting. The galley kitchen provides ample storage and work space whilst allowing you to converse with your family and guests whilst preparing meals. You too could enjoy the Florida lifestyle at an affordable price.

Key facts

  • Transom windows
  • Canal front lot
  • Bonus room

Tags

WATER VIEW PROPERTYCANAL FRONT LOTWOODEN DECKSMALL DOCKTRANSOM WINDOWSBONUS ROOM

Property features AI

Finance

  • Other: Property type: Residential manufactured home; Lot roughly 0.04 acres (approx. 34 x 63); Road surface: Asphalt on private maintained road; Water access/view: Canal and Lake (Lake Davenport) with skiing allowed
  • Financial info: Total annual fees $3,072; Lease restrictions apply
  • HOA & community: SABRINA STONE association (approval required); Monthly HOA $256 (quarterly fee $768); Association covers 24-hour guard, cable TV, common area taxes, pool, escrow reserves, grounds maintenance, management, private road, recreational facilities, security, sewer, trash, water; Community amenities: clubhouse, pool, playground, tennis, pickleball, shuffleboard, golf, dog park, storage, street lights, community mailbox, gated, deed restrictions, special community restrictions, buyer approval required; Senior community; Pets allowed; Golf carts OK

Exterior

  • Parking: Driveway
  • Security: Gated community
  • Utilities: Private water; Private sewer; Broadband/high-speed internet available; Cable connected; Electricity connected; Phone available; Sewer connected; Water connected
  • Home design: Manufactured home (single wide); Multi/split levels; Entry faces east
  • Construction: Vinyl siding with frame construction; Membrane roof; Crawlspace foundation; Built in (completed condition)
  • Exterior features: Awning(s); Exterior lighting; Rain gutters; Shed(s); Private lot; Paved; Near golf course; In county

Interior

  • Kitchen: Range; Refrigerator; Exhaust fan
  • Bedrooms: 1 bedroom
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Thermostat; Window treatments; Blinds
  • Laundry & utility: Washer; Dryer; Inside laundry room; Electric water heater; Inside utility

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 1-bed/1.0-bath condo listed at $90k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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: schools F, 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.
  • Market conditions: Rents falling (-3.5%/yr); 716 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • In year one you build about $325 of equity ($622 loan paydown + $-297 appreciation (-0.3% local appreciation)).
  • Polk County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.3% appreciation + 0.0% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,191 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.53%
Cap rate
9.13%
Cash-on-cash
10.13%
DSCR
1.45
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.33% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.22×
Total profit
$5,667
Equity at exit
$24,655
10-year hold
IRR
7.6%
Equity multiple
1.70×
Total profit
$17,736
Equity at exit
$28,484

Cash invested: $25,197 (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 34714

Home prices YoY
-0.1%
Rents YoY
-3.5%
Active inventory
716
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,381 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$113 /mo · $1,351/yr
Insurance
$37
HOA
$256
Vacancy / Maint / Mgmt
$290
Net cashflow
$213

Break-even live

Break-even rent $1,111
Max offer price $89,990
Occupancy floor 80%

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
$22,498
Closing costs
$2,700
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9000 US Highway 192 #115 Clermont, FL 1.0 1.0 364 $950 $2.61 10d 1 0.12mi

HOA detail condo

Monthly dues
$256 · $3,072/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $89,990 Active 132 DOM
  2. 2026-06-17
    days on market $89,990 Active 131 DOM
  3. 2026-06-16
    days on market $89,990 Active 130 DOM
  4. 2026-06-15
    days on market $89,990 Active 129 DOM
  5. 2026-06-13
    days on market $89,990 Active 127 DOM
  6. 2026-06-10
    days on market $89,990 Active 124 DOM
  7. 2026-06-09
    days on market $89,990 Active 123 DOM
  8. 2026-06-08
    days on market $89,990 Active 122 DOM
  9. 2026-06-07
    days on market $89,990 Active 121 DOM
  10. 2026-06-05
    days on market $89,990 Active 118 DOM
  11. 2026-06-03
    days on market $89,990 Active 116 DOM
  12. 2026-06-01
    days on market $89,990 Active 115 DOM
  13. 2026-05-31
    days on market $89,990 Active 114 DOM
  14. 2026-05-01
    status Active
  15. 2026-04-21
    status Pending
  16. 2026-02-21
    price $89,990
  17. 2026-01-26
    listed $95,000 Active
  18. 2025-12-31
    historical
  19. 2025-10-23
    price $100,000
  20. 2025-10-22
    status Active
  21. 2025-10-17
    status Pending
  22. 2025-07-07
    listed $128,000 Active
  23. 2009-12-01
    soldstatus $62,500
  24. 2009-11-23
    soldstatus $62,500 728-char remark
    Show marketing remark (728 chars)

    Looking for something special yet affordable? Then read on. .. Situated on the channel this home caters for inside and outdoor living with a beautiful deck and dock to enable you to enjoy the natural side of Florida. This well designed 2 bedroomed homeoffers enough space to comfortable accommodate you and your guests with a living room and separate Florida room which the owners currently use as an office. The dining room has a pretty built in storage cabinet as well as glass display shelving to complete the setting. The galley kitchen provides ample storage and work space whilst allowing you to converse with your family and guests whilst preparing meals. You too could enjoy the Florida lifestyle at an affordable price.

  25. 2009-10-28
    listed $64,500 728-char remark
    Show marketing remark (728 chars)

    Looking for something special yet affordable? Then read on. .. Situated on the channel this home caters for inside and outdoor living with a beautiful deck and dock to enable you to enjoy the natural side of Florida. This well designed 2 bedroomed homeoffers enough space to comfortable accommodate you and your guests with a living room and separate Florida room which the owners currently use as an office. The dining room has a pretty built in storage cabinet as well as glass display shelving to complete the setting. The galley kitchen provides ample storage and work space whilst allowing you to converse with your family and guests whilst preparing meals. You too could enjoy the Florida lifestyle at an affordable price.

  26. 1983-12-01
    soldstatus $11,000

ⓘ 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
$1,351 · $113/mo
Projected year-2 tax
$1,351 · $113/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 6 d/yr ≥107°F today · 19 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
$16,570
− Mortgage interest
−$5,041
− Property taxes
−$1,351
− Insurance
−$450
− Repairs & maintenance
−$1,326
− Management
−$1,326
− HOA
−$3,072
− Depreciation
−$2,618
Taxable income
$1,386
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$2,221/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

Census place
Four Corners, FL
County
Lake County · 364,602 people
City population
27,422
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,200
Household income
$75,392
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
953.0

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 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 25% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 17% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 3% Italian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
76% English-only · Spanish 19% 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
▼ -0.33%
Current HPI
256.1331
Rent YoY
▼ -3.46%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+718.1% since first listed
13 events — show timeline
  • 2026-05-01 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-21 Price Changed $89,990 Stellar MLS as Distributed by MLS Grid
  • 2026-01-26 Listed $95,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-23 Price Changed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-10-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-07 Listed $128,000 Stellar MLS as Distributed by MLS Grid
  • 2009-12-01 Sold (Public Records) $62,500 Public Records
  • 2009-11-23 Sold (MLS) $62,500 Stellar MLS as Distributed by MLS Grid
  • 2009-10-28 Listed $64,500 Stellar MLS as Distributed by MLS Grid
  • 1983-12-01 Sold (Public Records) $11,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $1,351 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…