CashFlowRE
Sign in Sign up
1784 Longleaf Prairie Dr
D Composite 41.46
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 +10.8/30.0
  • ARV discount +10.3/15.0
  • Condition / age +5.0/5.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • DSCR +3.1/10.0
  • Schools +3.1/10.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$269,990

1784 Longleaf Prairie Dr · Davenport, FL 33837
3 bd · 2.5 ba · 1,674 sqft · Land · 39 Days on market
Built 2026 Excellent condition 2,200 sqft lot 1-car garage $161/sqft · 6% below area Est $288k · 6% under $150/mo HOA · 6% of rent

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

Listing remarks

Pre-Construction. To be built. Welcome home to Pine Pointe at Astonia, a new low-maintenance townhome community with easy access to major highways, everyday conveniences, and resort-style amenities. Enjoy low-maintenance living at a great value near Champions Gate and I-4. Resort-style pool, cabana, tot lot, dog park, and open green space. Included paver patio and privacy fence between neighbors. HOA includes internet, cable, lawn and exterior maintenance, & roof replacement. Enjoy comfort and convenience inside The Mayshore. Enter this one-car garage attached home through the covered front porch. The welcoming foyer leads your eye to the spacious living area.

Key facts

  • Hoa includes cable
  • Included paver patio
  • Resort-style pool

Tags

EASY ACCESS TO MAJOR HIGHWAYSRESORT-STYLE AMENITIESRESORT-STYLE POOLINCLUDED PAVER PATIOHOA INCLUDES INTERNETHOA INCLUDES CABLE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath land listed at $270k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $252k (6.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (11.3% below list).
  • Recommended offer: $239k (11.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.1% in Davenport — 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 70/100 on livability (#423 in FL) — a middle-class / working-renter tenant base. Strengths: crime 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: Loughman Oaks Elementary School (math 36% / reading 36%, grade F, #1,670 of 2,144 statewide, top 78%, 1,052 students, 37% FRL); Shelley S. Boone Middle School (math 25% / reading 25%, grade F, #517 of 571 statewide, top 91%, 1,403 students, 52% FRL); Davenport High School (2,333 students, 37% FRL) — zoned schools average 42% FRL vs 60% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-2.7%/yr); 2240 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 108d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($81k/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 $2k of loan paydown is wiped out by about $8k 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 39 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
Recommended offer $239,457 (11.3% 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 39 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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 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
0.89% ✗
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
9.4

CMA / ARV

ARV (median comp)
$287,990
List price
$269,990
Delta
-6.25%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1652 Sweet Sapling Ct 0.02mi 3/2.5 1,674 (0%) 1mo $290,990 $174 98
1676 Sweet Sapling Ct 0.02mi 3/2.5 1,674 (0%) 2mo $269,990 $161 98
1253 Pineywood Field Dr 0.08mi 3/2.5 1,674 (0%) 1mo $317,990 $190 96
1229 Pineywood Field Dr 0.09mi 3/2.5 1,674 (0%) 1mo $285,990 $171 95
1235 Pineywood Field Dr 0.09mi 3/2.5 1,674 (0%) 1mo $276,990 $165 95
1247 Pineywood Field Dr 0.09mi 3/2.5 1,674 (0%) 2mo $285,589 $171 95
1200 Pineywood Field Dr 0.13mi 3/2.5 1,673 (-0%) 2mo $296,990 $178 92
1060 Cascade Dr 1.00mi 3/2.0 1,506 (-10%) 1mo $300,000 $199 45
248 Victory Ave 1.35mi 3/2.0 1,466 (-12%) 0mo $290,000 $198 42
1564 Eucalyptus Way 0.94mi 3/2.5 1,910 (+14%) 1mo $335,000 $175 41
895 Sydney St 1.01mi 3/2.5 1,910 (+14%) 2mo $359,900 $188 40
245 Foggy Creek Rd 1.46mi 3/2.0 1,440 (-14%) 3mo $320,000 $222 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.2%
Equity multiple
0.23×
Total profit
$-58,545
Equity at exit
$40,256
10-year hold
IRR
-29.9%
Equity multiple
-0.16×
Total profit
$-87,759
Equity at exit
$23,344

Cash invested: $75,597 (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 33837

Home prices YoY
-33.9%
Rents YoY
-2.7%
Active inventory
2240
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,395 high interval (Pro) →
Mortgage (P&I)
−$1,416
Tax est. 1.5%
−$337 /mo · $4,050/yr
Insurance
−$112
HOA
−$150
Vacancy / Maint / Mgmt
−$503
Net cashflow
$-124

Break-even live

Break-even rent $2,552
Max offer price $252,028
Occupancy floor —

Sensitivity live

Price -10% $62 -5% $-31 +0% $-124 +5% $-217 +10% $-311
Rent -10% $-313 -5% $-219 +0% $-124 +5% $-30 +10% $65
Rate -1.0pp $12 -0.5pp $-55 base $-124 +0.5pp $-194 +1.0pp $-265

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
$67,498
Closing costs
$8,100
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
608 Daring Dr Davenport, FL 4.0 2.0 1848 $2,250 $1.22 125d 1 0.43mi
616 Daring Dr Davenport, FL 4.0 2.0 2090 $2,500 $1.20 164d 1 0.44mi
640 Daring Dr Davenport, FL 3.0 2.0 1560 $2,200 $1.41 5d 1 0.50mi
640 Daring Dr Davenport, FL 3.0 2.0 1560 $2,200 $1.41 10d 1 0.50mi
541 Hatteras Rd Davenport, FL 4.0 2.0 1884 $2,350 $1.25 55d 1 0.50mi
652 Daring Dr Davenport, FL 3.0 2.0 2109 $2,150 $1.02 164d 1 0.52mi
655 Daring Dr Davenport, FL 3.0 2.0 1580 $2,300 $1.46 118d 1 0.53mi
506 Hatteras Rd Davenport, FL 3.0 2.0 2120 $2,420 $1.14 10d 1 0.59mi
683 Daring Dr Davenport, FL 4.0 2.0 1853 $2,200 $1.19 118d 1 0.59mi
503 Hatteras Rd Davenport, FL 4.0 2.0 1853 $2,250 $1.21 2d 1 0.60mi
700 Daring Dr Davenport, FL 4.0 2.0 1853 $2,350 $1.27 164d 1 0.63mi
316 Heroic Rd Davenport, FL 4.0 3.0 2080 $2,900 $1.39 138d 1 0.64mi
348 Heroic Rd Davenport, FL 4.0 2.0 1848 $2,275 $1.23 10d 1 0.65mi
716 Daring Dr Davenport, FL 4.0 3.0 2080 $2,600 $1.25 55d 1 0.66mi
263 Brave Rd Davenport, FL 3.0 2.0 1555 $2,300 $1.48 125d 1 0.73mi
1731 Oceania Ave Davenport, FL 4.0 2.5 2110 $2,360 $1.12 138d 1 0.77mi
1337 Cascade Dr Davenport, FL 3.0 2.0 1506 $2,025 $1.34 155d 1 0.78mi
1824 Brisbane Pl Davenport, FL 3.0 2.0 1596 $2,200 $1.38 160d 1 0.82mi
1807 Brisbane Pl Davenport, FL 3.0 2.0 1615 $2,370 $1.47 10d 1 0.87mi
315 Lily Ln Davenport, FL 4.0 2.0 1863 $2,650 $1.42 10d 1 0.88mi
315 Lily Ln Davenport, FL 4.0 2.0 1863 $2,650 $1.42 17d 1 0.88mi
840 Sydney St Davenport, FL 4.0 2.5 2029 $2,400 $1.18 10d 1 0.88mi
1011 John Jacob Rd Davenport, FL 3.0 2.0 1555 $2,100 $1.35 118d 1 0.89mi
2788 Pierr St Davenport, FL 3.0 2.5 1700 $2,150 $1.26 155d 1 0.89mi
2821 Pierr St Davenport, FL 3.0 2.5 1873 $2,000 $1.07 164d 1 0.89mi
2776 Pierr St Davenport, FL 3.0 2.5 1834 $1,900 $1.04 10d 1 0.89mi
2768 Pierr St Davenport, FL 3.0 2.5 1840 $1,950 $1.06 51d 1 0.89mi
2172 Desert Rose Dr Davenport, FL 3.0 2.0 1545 $2,250 $1.46 164d 1 0.89mi
828 Daring Dr Davenport, FL 3.0 2.0 1560 $2,200 $1.41 10d 1 0.90mi
1126 James Paul Rd Davenport, FL 4.0 2.5 2041 $2,200 $1.08 155d 1 0.91mi
1106 James Paul Rd Davenport, FL 4.0 2.0 1897 $2,500 $1.32 10d 1 0.91mi
832 Daring Dr Davenport, FL 4.0 2.0 1868 $2,500 $1.34 125d 1 0.91mi
1238 Fury St Davenport, FL 3.0 2.0 1580 $1,850 $1.17 55d 1 0.95mi
852 Daring Dr Davenport, FL 3.0 2.0 1555 $1,990 $1.28 164d 1 0.96mi
3007 Chantilly Dr Davenport, FL 3.0 2.5 1649 $1,850 $1.12 10d 1 0.96mi
860 Daring Dr Davenport, FL 4.0 3.0 2080 $2,300 $1.11 55d 1 0.97mi
865 Daring Dr Davenport, FL 4.0 2.5 1890 $2,650 $1.40 10d 1 0.99mi
4711 Terrasonesta Dr Unit 1580541P Davenport, FL 4.0 3.0 2174 $4,545 $2.09 108d 1 1.04mi
2212 Orchid Dr Davenport, FL 4.0 2.5 2034 $2,400 $1.18 10d 1 1.04mi
507 Lily Ln Davenport, FL 4.0 2.0 1952 $2,300 $1.18 160d 1 1.11mi

Property features AI

Finance

Other
Lease restrictions applyHome warranty included
Financial info
Other annual assessment: $2,040Total monthly fees listed as $150
HOA & community
HOA (Ryan Homes) with $150 monthly feeAssociation amenities include park and playgroundHOA fee covers cable TV, internet, and grounds maintenancePets allowed

Exterior

Parking
Attached 1-car garage with garage door opener (10x21)
Security
Smoke detector(s)
Utilities
Public waterPublic sewerElectricity available
Home design
Residential townhouseAttached propertyTwo-level homeNorth-facingPre-construction (projected completion March 31, 2027)
Construction
Block, stucco and frame constructionShingle roofSlab foundationNew construction (builder: RYAN HOMES, model MAYSHORE)
Exterior features
PatioSidewalkPaved lot/roadFlorida-friendly/native landscapingDrip irrigation and reclaimed-water irrigationLow-flow water fixtures

Interior

Kitchen
DishwasherDisposalMicrowaveRange
Bedrooms
3 bedrooms
Flooring
CarpetCeramic tile
Bathrooms
2 full bathrooms1 half bathroom
Heating & cooling
Central heatingCentral air
Interior features
Eat-in kitchenHigh ceilingsKitchen/family room comboLiving room/dining room comboSolid surface countersStone countersThermostatWalk-in closet(s)ENERGY STAR qualified windowsSmoke detector(s)
Laundry & utility
Laundry inside on upper levelInside utility room

HOA detail $150/mo · $1,800/yr

Likely covers
internetcableexterior maint.pool

Listing history 47 events

  1. 2026-11-08
    days on market $269,990 Active 39 DOM
  2. 2026-11-07
    days on market $269,990 Active 38 DOM
  3. 2026-11-06
    days on market $269,990 Active 37 DOM
  4. 2026-11-05
    days on market $269,990 Active 36 DOM
  5. 2026-11-04
    days on market $269,990 Active 35 DOM
  6. 2026-11-02
    days on market $269,990 Active 33 DOM
  7. 2026-11-01
    days on market $269,990 Active 32 DOM
  8. 2026-10-31
    days on market $269,990 Active 31 DOM
  9. 2026-10-30
    days on market $269,990 Active 30 DOM
  10. 2026-10-29
    days on market $269,990 Active 29 DOM
  11. 2026-10-28
    days on market $269,990 Active 28 DOM
  12. 2026-10-27
    days on market $269,990 Active 27 DOM
  13. 2026-10-26
    days on market $269,990 Active 26 DOM
  14. 2026-10-25
    days on market $269,990 Active 25 DOM
  15. 2026-10-24
    days on market $269,990 Active 24 DOM
  16. 2026-10-23
    days on market $269,990 Active 23 DOM
  17. 2026-10-22
    days on market $269,990 Active 22 DOM
  18. 2026-10-21
    days on market $269,990 Active 21 DOM
  19. 2026-10-20
    days on market $269,990 Active 20 DOM
  20. 2026-10-19
    days on market $269,990 Active 19 DOM
  21. 2026-10-18
    days on market $269,990 Active 18 DOM
  22. 2026-10-17
    days on market $269,990 Active 17 DOM
  23. 2026-10-16
    days on market $269,990 Active 16 DOM
  24. 2026-10-15
    days on market $269,990 Active 15 DOM
  25. 2026-10-14
    days on market $269,990 Active 14 DOM
  26. 2026-10-13
    days on market $269,990 Active 13 DOM
  27. 2026-10-12
    days on market $269,990 Active 12 DOM
  28. 2026-10-11
    days on market $269,990 Active 11 DOM
  29. 2026-10-10
    days on market $269,990 Active 10 DOM
  30. 2026-10-09
    days on market $269,990 Active 9 DOM
  31. 2026-10-08
    days on market $269,990 Active 8 DOM
  32. 2026-10-07
    days on market $269,990 Active 7 DOM
  33. 2026-10-06
    days on market $269,990 Active 6 DOM
  34. 2026-10-05
    days on market $269,990 Active 5 DOM
  35. 2026-10-04
    days on market $269,990 Active 4 DOM
  36. 2026-10-03
    days on market $269,990 Active 3 DOM
  37. 2026-10-02
    days on market $269,990 Active 2 DOM
  38. 2026-10-01
    pricestatusdays on marketlisting id $269,990 Active 1 DOM
  39. 2026-06-25
    statusdays on market $285,990 Pending 10 DOM
  40. 2026-06-23
    days on market $285,990 Active 9 DOM
  41. 2026-06-22
    days on market $285,990 Active 8 DOM
  42. 2026-06-18
    days on market $285,990 Active 5 DOM
  43. 2026-06-17
    days on market $285,990 Active 4 DOM
  44. 2026-06-16
    days on market $285,990 Active 3 DOM
  45. 2026-06-15
    days on market $285,990 Active 2 DOM
  46. 2026-06-13
    remarks 695-char remark
  47. 2026-06-13
    listed $285,990 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,735
− Mortgage interest
−$15,124
− Property taxes
−$4,050
− Insurance
−$1,350
− Repairs & maintenance
−$2,299
− Management
−$2,299
− HOA
−$1,800
− Depreciation
−$7,854
Taxable loss
−$6,040
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,450
After-tax cash flow
$-40/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.

Condition & rehab AI · 9 photos

Excellent 100/100 None rehab

This new construction townhouse is in excellent condition with a fresh exterior, new interior walls, and modern kitchen and bathroom appliances. It is move-in ready and has the potential for further value increases through updates to the kitchen and bathrooms, as well as landscaping and curb appeal.

Value-add opportunities

  • Both Landscaping and curb appeal — Landscaping and curb appeal can enhance the home's visual appeal and attract more potential buyers or renters. ↑
  • Both Kitchen and bathroom updates — Updating the kitchen and bathrooms can increase the home's value and appeal to a wider range of buyers or renters. ↑
  • Both Painting interior walls — Painting interior walls can refresh the home's appearance and make it more appealing to potential buyers or renters. ↑
  • Both Landscaping and curb appeal — Landscaping and curb appeal can enhance the home's visual appeal and attract more potential buyers or renters. ↑
F Composite school gradezoned avg 30/100

Zoned Schools

Elementary Loughman Oaks Elementary School F FL #1,670/2,144 Nat'l #22,595/41,679 Middle Shelley S. Boone Middle School F FL #517/571 Nat'l #10,338/14,009 High Davenport High School

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
B Composite livability gradescore 70/100

Livability — Davenport

Score
70/100
State rank
#423
US rank
#7541

Category grades

Amenities F Commute F Cost of living B+ Crime A+ 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 · 752,975 people
City population
104,279
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
47,389
Household income
$81,276
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
10% of renters

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 0.68)
Race & ethnicity
Hispanic / Latino 42% White 36% Two or more races 16% Black 15% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 22% Cuban 2% Dominican 1%
Languages at home
55% English-only · Spanish 35% French/Haitian/Cajun 6% Other Indo-European 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
—

Price history

1 event — show timeline
  • 2026-09-30 Listed $269,990 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…