CashFlowRE
Sign in Sign up
7375 US Highway 98 E
D Composite 40.81
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.1/30.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +1.5/10.0

$239,000

7375 US Highway 98 E · Alturas, FL 33841
3 bd · 2.0 ba · 1,444 sqft · SingleFamily public records · 24 Days on market
Built 1981 2.30 ac lot

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

Listing remarks

Virtually Staged. Discover the perfect blend of space, privacy, and country charm with this beautiful 3- bedroom, 2-bath home set on over 2 sprawling acres in Fort Meade. Step inside to a comfortable and functional layout designed for everyday living. The spacious kitchen is the heart of the home, featuring abundant cabinetry, generous counter space, and a convenient breakfast bar—perfect for casual dining and entertaining. Step outside and experience the true highlight of this property—over 2 acres of open space, offering endless possibilities for gardening, outdoor activities, or simply enjoying the peace and quiet of your own private retreat. With its expansive land, invi

Key facts

  • Spacious kitchen
  • Over 2 acres
  • Private retreat

Tags

OVER 2 ACRESSPACIOUS KITCHENBREAKFAST BARPRIVATE RETREAT

Property features AI

Finance

  • Other: Property zoned RC; Total acreage approximately 2.3 acres
  • Financial info: Lease restrictions apply
  • HOA & community: Association approval required; Pets allowed

Exterior

  • Parking: Assigned parking
  • Utilities: Well water; Septic tank; Public utilities available
  • Home design: Single-family residence; One story; Faces south
  • Construction: Vinyl siding with frame construction; Shingle roof; Slab foundation
  • Exterior features: Sliding doors; Paved road access

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry room with washer and electric dryer hookups

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 $239k.

Deal economics

  • At list price, monthly cash flow is $-237 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $197k (17.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $154k (35.4% below list).
  • Recommended offer: $154k (35.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#678 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools C-, 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.
  • Market conditions: 119 active listings in the ZIP; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Polk County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 4→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,375 (35.4% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.65%
Cap rate
5.10%
Cash-on-cash
-4.25%
DSCR
0.81
GRM
12.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.2%
Equity multiple
2.72×
Total profit
$114,978
Equity at exit
$215,310
10-year hold
IRR
19.2%
Equity multiple
6.23×
Total profit
$350,268
Equity at exit
$464,324

Cash invested: $66,920 (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 33841

Home prices YoY
7.7%
Active inventory
119
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$1,544 medium interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$-237

Break-even live

Break-even rent $1,844
Max offer price $197,144
Occupancy floor

Sensitivity live

Price -10% $-102 -5% $-169 +0% $-237 +5% $-305 +10% $-372
Rent -10% $-359 -5% $-298 +0% $-237 +5% $-176 +10% $-115
Rate -1.0pp $-117 -0.5pp $-176 base $-237 +0.5pp $-299 +1.0pp $-362

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
$59,750
Closing costs
$7,170
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.

Listing history 7 events

  1. 2026-06-19
    pricestatus $239,000 Active 24 DOM
  2. 2026-05-22
    status Pending
  3. 2026-05-14
    price $245,000
  4. 2026-04-28
    listed $250,000 Active
  5. 2026-04-16
    soldstatus $239,400
  6. 2014-07-14
    historical
  7. 2014-06-19
    listed $79,900 Active

ⓘ 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
$1,243 · $104/mo
Projected year-2 tax
$1,984 · $165/mo
Expected delta
+$741/yr (+$62/mo · 59.6%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 4 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$18,525
− Mortgage interest
−$13,388
− Property taxes
−$1,243
− Insurance
−$1,195
− Repairs & maintenance
−$1,482
− Management
−$1,482
− Depreciation
−$6,953
Taxable loss
−$7,217
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,732
After-tax cash flow
$-1,111/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 — Alturas

Score
64/100
State rank
#678
US rank
#14100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,268

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 50% Hispanic / Latino 38% Two or more races 13% Black 9%
Hispanic origin (detail)
Mexican 32% Puerto Rican 3%
Common ancestry
Slovak 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica
Languages at home
70% English-only · Spanish 30%

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
▲ 26.92%
Current HPI
376.8183
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+206.6% since first listed
6 events — show timeline
  • 2026-05-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-14 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Sold (Public Records) $239,400 Public Records
  • 2014-07-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-19 Listed $79,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.8%/yr

Latest (2025): $1,243 · +13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…