CashFlowRE
Sign in Sign up
No image
C- Composite 52.14
Why this score? — see what drove the C- 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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.5/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

2530 Snapping Turtle Dr · Dundee, FL 33898
2 bd · 1.0 ba · 1,166 sqft · SingleFamily · 310 Days on market
Built 1965 0.48 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

YOU NEED TO SEE THIS HOME TO APPRECIATE THE VALUE. THIS 3 BEDROOM MOBILE HOME HAS BEEN COMPLETELY UPDATED AND RENOVATED. THE INTERIOR HAS BEEN GUTTED AND REMODELED. THERE ARE 2 DETACHED BUILDINGS THAT ARE ADDITIONAL LIVING & BEDROOMS. BLDG 1 IS 23x16WITH A LIVING ROOM/BEDROOM, BATH & UTILITY ROOM WITH TILED FLOORS. BLDG 2 IS 28x11 WITH A 17x11 LIV RM/BEDROOM WITH WOOD LAMINATE FLOORS & AN 11x11 STORAGE ROOM. BOTH BUILDINGS HAVE WALL UNIT AC'S. SCREEN PORCH. CARPORT. SOME FURNISHINGS ARE INCLUDED. LESS THAN A MILE FROM THE POLK CO. BOAT LANDING ON LAKE PIERCE. THE SELLER WILL CONSIDER FINANCING THE HOME WITH $14,000. DOWN, 6% INTEREST, AMORTIZED OVER A 15 OR 20 YEAR PERIOD WITH A BALLOON PAYMENT AT THE END OF 5 YEARS.

Key facts

  • Washer dryer hook up
  • 1/2 acre lot
  • Detached building

Tags

1/2 ACRE LOTPUBLIC BOAT RAMPSCREENED PORCHDETACHED BUILDINGWASHER DRYER HOOK UPPATIO

Property features AI

Finance

  • Other: Homestead exempt; Zoned R-3
  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Paved parking
  • Utilities: Public and well water available; Septic tank; Electricity connected; Cable available; Water connected
  • Home design: Mobile home (single wide); One level; Faces west
  • Construction: Metal siding and frame construction; Metal and shingle roof; Crawlspace and slab foundation; Built as single wide
  • Exterior features: Covered front and rear porches; Screened porch; Storage shed(s); Guest house; Chain link fencing; Corner lot; Landscaped yard with mature oak trees; Level, paved lot; Publicly maintained asphalt roads

Interior

  • Kitchen: Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air; Wall/window unit(s)
  • Interior features: Ceiling fans; Living room/dining room combo; Bonus room; Nine total rooms
  • Laundry & utility: Inside laundry room

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 2-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#638 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, schools 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.
  • Market conditions: 500 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($57k/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 $4k 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 310 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $16k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $59k; list at $149k implies a 153% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 310 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.05%
Cap rate
7.94%
Cash-on-cash
5.89%
DSCR
1.26
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.2%
Equity multiple
0.73×
Total profit
$-11,085
Equity at exit
$22,216
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$7,228
Equity at exit
$12,883

Cash invested: $41,720 (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 33898

Home prices YoY
-15.1%
Active inventory
500
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,562 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$205

Break-even live

Break-even rent $1,303
Max offer price $149,000
Occupancy floor 82%

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
$37,250
Closing costs
$4,470
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5954 Skokie Rd Lake Wales, FL 2.0 1.5 925 $1,400 $1.51 18d 1 1.02mi
2694 Chuck Wagon Way Lake Wales, FL 2.0 2.0 924 $1,400 $1.52 14d 1 1.27mi

Listing history 22 events

  1. 2026-06-18
    days on market $149,000 Active 310 DOM
  2. 2026-06-17
    days on market $149,000 Active 309 DOM
  3. 2026-06-16
    days on market $149,000 Active 308 DOM
  4. 2026-06-15
    days on market $149,000 Active 307 DOM
  5. 2026-06-13
    days on market $149,000 Active 305 DOM
  6. 2026-06-10
    days on market $149,000 Active 302 DOM
  7. 2026-06-09
    days on market $149,000 Active 301 DOM
  8. 2026-06-08
    days on market $149,000 Active 300 DOM
  9. 2026-06-07
    days on market $149,000 Active 299 DOM
  10. 2026-06-05
    days on market $149,000 Active 296 DOM
  11. 2026-06-03
    days on market $149,000 Active 294 DOM
  12. 2026-06-01
    remarks 654-char remark
  13. 2026-06-01
    pricedays on market $149,000 Active 293 DOM
  14. 2026-05-31
    days on market $164,900 Active 292 DOM
  15. 2026-02-05
    status Active
  16. 2026-01-30
    historical
  17. 2025-08-06
    status Active
  18. 2025-08-01
    listed $164,900 Active
  19. 2011-04-04
    soldstatus $59,000 745-char remark
    Show marketing remark (745 chars)

    YOU NEED TO SEE THIS HOME TO APPRECIATE THE VALUE. THIS 3 BEDROOM MOBILE HOME HAS BEEN COMPLETELY UPDATED AND RENOVATED. THE INTERIOR HAS BEEN GUTTED AND REMODELED. THERE ARE 2 DETACHED BUILDINGS THAT ARE ADDITIONAL LIVING & BEDROOMS. BLDG 1 IS 23x16WITH A LIVING ROOM/BEDROOM, BATH & UTILITY ROOM WITH TILED FLOORS. BLDG 2 IS 28x11 WITH A 17x11 LIV RM/BEDROOM WITH WOOD LAMINATE FLOORS & AN 11x11 STORAGE ROOM. BOTH BUILDINGS HAVE WALL UNIT AC'S. SCREEN PORCH. CARPORT. SOME FURNISHINGS ARE INCLUDED. LESS THAN A MILE FROM THE POLK CO. BOAT LANDING ON LAKE PIERCE. THE SELLER WILL CONSIDER FINANCING THE HOME WITH $14,000. DOWN, 6% INTEREST, AMORTIZED OVER A 15 OR 20 YEAR PERIOD WITH A BALLOON PAYMENT AT THE END OF 5 YEARS.

  20. 2010-08-30
    listed $59,000 745-char remark
    Show marketing remark (745 chars)

    YOU NEED TO SEE THIS HOME TO APPRECIATE THE VALUE. THIS 3 BEDROOM MOBILE HOME HAS BEEN COMPLETELY UPDATED AND RENOVATED. THE INTERIOR HAS BEEN GUTTED AND REMODELED. THERE ARE 2 DETACHED BUILDINGS THAT ARE ADDITIONAL LIVING & BEDROOMS. BLDG 1 IS 23x16WITH A LIVING ROOM/BEDROOM, BATH & UTILITY ROOM WITH TILED FLOORS. BLDG 2 IS 28x11 WITH A 17x11 LIV RM/BEDROOM WITH WOOD LAMINATE FLOORS & AN 11x11 STORAGE ROOM. BOTH BUILDINGS HAVE WALL UNIT AC'S. SCREEN PORCH. CARPORT. SOME FURNISHINGS ARE INCLUDED. LESS THAN A MILE FROM THE POLK CO. BOAT LANDING ON LAKE PIERCE. THE SELLER WILL CONSIDER FINANCING THE HOME WITH $14,000. DOWN, 6% INTEREST, AMORTIZED OVER A 15 OR 20 YEAR PERIOD WITH A BALLOON PAYMENT AT THE END OF 5 YEARS.

  21. 2006-05-04
    soldstatus $50,000 156-char remark
    Show marketing remark (156 chars)

    BEAUTIFUL 1/2 ACRE LOT WITH LARGE OAKS, ACTUALLY MADE UP OF 6 SMALLER LOTS. THE S 1/2 MADE UP OF 3 LOTS, COULD MOST LIKELY BE ANOTHER BUILDING LOT. WORKSHOP

  22. 2006-02-07
    listed $59,500 156-char remark
    Show marketing remark (156 chars)

    BEAUTIFUL 1/2 ACRE LOT WITH LARGE OAKS, ACTUALLY MADE UP OF 6 SMALLER LOTS. THE S 1/2 MADE UP OF 3 LOTS, COULD MOST LIKELY BE ANOTHER BUILDING LOT. WORKSHOP

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

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 7 d/yr ≥108°F today · 20 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
$18,750
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,500
− Management
−$1,500
− Depreciation
−$4,335
Taxable income
$89
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$21
After-tax cash flow
$2,435/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 — Dundee

Score
65/100
State rank
#638
US rank
#12542

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
5,431
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
18,527
Household income
$57,224
Rent vs Own
12.6% rent · 87.4% own
Severe rent burden
148.0

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
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 1% Other Indo-European 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
▼ -60.62%
Current HPI
340.6056
Rent YoY
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

+177.1% since first listed
8 events — show timeline
  • 2026-02-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-08-06 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-08-01 Listed $164,900 Stellar MLS as Distributed by MLS Grid
  • 2011-04-04 Sold (MLS) $59,000 Stellar MLS as Distributed by MLS Grid
  • 2010-08-30 Listed $59,000 Stellar MLS as Distributed by MLS Grid
  • 2006-05-04 Sold (MLS) $50,000 Stellar MLS as Distributed by MLS Grid
  • 2006-02-07 Listed $59,500 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…