CashFlowRE
Sign in Sign up
3732 Giorgio Dr
D Composite 41.25
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.3/30.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • 1% rule +3.3/10.0
  • Rent growth +3.0/5.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$250,000

3732 Giorgio Dr · Winter Haven, FL 33884
3 bd · 2.0 ba · 1,713 sqft · SingleFamily public records · 108 Days on market
Built 2024 Good condition 4,395 sqft lot Garage $146/sqft · 20% below area Est $312k · 20% under $15/mo HOA · 1% of rent ↓ 8% since listing

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

Listing remarks

Short Sale. Welcome to this beautiful Winter Haven home! Villamar This property offers a spacious layout, abundant natural light, and comfortable living areas ideal for everyday living and entertaining. The backyard provides great outdoor potential. Conveniently located near shopping, dining, schools, and major highways. Short Sale opportunity — perfect for buyers looking for value and investment potential.

Key facts

  • Spacious layout
  • Conveniently located
  • 4,395 sq ft lot

Tags

SPACIOUS LAYOUTABUNDANT NATURAL LIGHTCOMFORTABLE LIVING AREASGREAT OUTDOOR POTENTIALCONVENIENTLY LOCATED

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/2.0-bath single-family listed at $250k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-330 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $192k (23.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (17.1% below list).
  • Recommended offer: $192k (23.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 74/100 on livability (#291 in FL, #4,898 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment 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.
  • Zoned schools: Chain of Lakes Elementary School (math 63% / reading 60%, grade B, #634 of 2,144 statewide, top 30%, 1,130 students, 37% FRL); Denison Middle School (math 24% / reading 25%, grade F, #522 of 571 statewide, top 93%, 738 students, 69% FRL); Lake Region High School (math 14% / reading 22%, grade F, #570 of 667 statewide, top 86%, 1,545 students, 61% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: Rents rising (+1.9%/yr); 842 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 42d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($70k/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 108 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $191,773 (23.3% 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 108 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.83%
Cap rate
4.71%
Cash-on-cash
-5.65%
DSCR
0.75
GRM
10.1

CMA / ARV

ARV (median comp)
$311,746
List price
$250,000
Delta
-19.81%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6524 Domizio Dr 0.30mi 3/2.5 1,848 (+8%) 0mo $250,990 $136 70
3901 Giorgio Dr 0.26mi 4/2.0 (+1) 1,840 (+7%) 0mo $329,990 $179 70
5045 Kaia Ave 0.29mi 4/2.0 (+1) 1,840 (+7%) 0mo $319,125 $173 69
3588 Raleigh Dr 1.69mi 3/2.0 1,719 (+0%) 0mo $262,500 $153 64
896 Eagle Rock Ter 1.42mi 4/2.0 (+1) 1,632 (-5%) 0mo $385,000 $236 52
129 Morning Glory Cir 2.20mi 3/2.0 1,888 (+10%) 0mo $289,000 $153 48
1533 Leamington Ln 0.46mi 4/3.0 (+1) 2,200 (+28%) 0mo $304,366 $138 44
4072 Dunmore Dr 2.05mi 2/2.0 (-1) 1,530 (-11%) 0mo $280,000 $183 42
2642 Rutledge Ct 1.71mi 2/2.0 (-1) 1,419 (-17%) 0mo $179,900 $127 35

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 · 1.9% rent growth · sell at horizon

5-year hold
IRR
-27.3%
Equity multiple
0.09×
Total profit
$-63,594
Equity at exit
$37,276
10-year hold
IRR
-30.2%
Equity multiple
-0.30×
Total profit
$-90,789
Equity at exit
$21,615

Cash invested: $70,000 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
84 active · 42 under contract
Months of supply
168.0 mo (1%/mo absorbed)
Median asking
$290,000 ($173/sqft)
Median days on market
66 d
This list price
6% of active listings are priced below it
ARV vs active asking
+5.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33884

Home prices YoY
-34.1%
Rents YoY
1.9%
Active inventory
842
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,072 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$536 /mo · $6,432/yr
Insurance
$104
HOA
$15
Vacancy / Maint / Mgmt
$435
Net cashflow
$-330

Break-even live

Break-even rent $2,489
Max offer price $191,773
Occupancy floor

Sensitivity live

Price -10% $-188 -5% $-259 +0% $-330 +5% $-400 +10% $-471
Rent -10% $-493 -5% $-411 +0% $-330 +5% $-248 +10% $-166
Rate -1.0pp $-204 -0.5pp $-266 base $-330 +0.5pp $-394 +1.0pp $-460

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
$62,500
Closing costs
$7,500
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
2772 San Marco Way Winter Haven, FL 4.0 3.0 1988 $2,200 $1.11 72d 1 0.08mi
3511 Costello Cir Winter Haven, FL 4.0 2.0 2234 $2,100 $0.94 72d 1 0.09mi
3436 Costello Cir Winter Haven, FL 3.0 2.0 1504 $1,750 $1.16 52d 1 0.09mi
4506 Rapallo Ave Winter Haven, FL 4.0 2.0 1754 $1,899 $1.08 72d 1 0.14mi
4458 Rapallo Ave Winter Haven, FL 3.0 2.5 1568 $2,000 $1.28 72d 1 0.14mi
2852 San Marco Way Winter Haven, FL 4.0 2.0 2066 $2,200 $1.06 26d 1 0.14mi
4442 Rapallo Ave Winter Haven, FL 4.0 2.0 1607 $1,895 $1.18 72d 1 0.15mi
4973 Kaia Ave Winter Haven, FL 3.0 2.0 1483 $1,900 $1.28 26d 1 0.20mi
3079 Laurel Oak Ln Winter Haven, FL 3.0 2.0 1464 $1,900 $1.30 41d 1 0.21mi
4981 Kaia Ave Winter Haven, FL 3.0 2.0 1269 $1,875 $1.48 68d 1 0.21mi
3063 Laurel Oak Ln Winter Haven, FL 3.0 2.0 1269 $1,695 $1.34 72d 1 0.23mi
3063 Laurel Oak Ln Winter Haven, FL 3.0 2.0 1269 $1,695 $1.34 63d 1 0.23mi
6468 Domizio Dr Winter Haven, FL 4.0 2.5 1874 $2,100 $1.12 41d 1 0.26mi
3889 Giorgio Dr Winter Haven, FL 3.0 2.0 1483 $1,900 $1.28 26d 1 0.26mi
3912 Giorgio Dr Winter Haven, FL 3.0 2.0 1483 $1,900 $1.28 70d 1 0.26mi
3916 Giorgio Dr Winter Haven, FL 3.0 2.0 1280 $1,695 $1.32 52d 1 0.27mi
3905 Giorgio Dr Winter Haven, FL 3.0 2.0 1707 $2,050 $1.20 52d 1 0.29mi
2107 Cartgate Ln Winter Haven, FL 4.0 3.0 2217 $2,600 $1.17 26d 1 0.38mi
2116 Cartgate Ln Winter Haven, FL 4.0 3.0 2217 $2,500 $1.13 26d 1 0.40mi
645 Vittorio Dr Winter Haven, FL 3.0 2.0 1532 $1,925 $1.26 16d 1 0.41mi
632 Vittorio Dr Winter Haven, FL 4.0 2.0 1597 $1,895 $1.19 72d 1 0.42mi
1735 Carnostie Rd Winter Haven, FL 3.0 2.0 1515 $1,900 $1.25 72d 1 0.42mi
1734 Carnostie Rd Winter Haven, FL 3.0 2.0 1418 $2,050 $1.45 26d 1 0.43mi
1310 Benevento Dr Winter Haven, FL 4.0 2.0 1964 $2,500 $1.27 72d 1 0.46mi
1343 Benevento Dr Winter Haven, FL 4.0 2.0 1849 $2,000 $1.08 26d 1 0.48mi
1002 Corso Dr Winter Haven, FL 3.0 2.0 1545 $1,945 $1.26 72d 1 0.50mi
2410 Brassie Ct Winter Haven, FL 3.0 2.0 1457 $1,899 $1.30 19d 1 0.54mi
2410 Brassie Ct Winter Haven, FL 3.0 2.0 1457 $1,950 $1.34 41d 1 0.54mi
1816 Carnostie Rd Winter Haven, FL 4.0 2.0 1680 $2,200 $1.31 26d 1 0.57mi
1868 Carnostie Rd Winter Haven, FL 3.0 2.0 1269 $1,750 $1.38 26d 1 0.58mi
397 Corso Loop Winter Haven, FL 4.0 2.0 1851 $2,195 $1.19 19d 1 0.63mi
850 Terranova Rd Winter Haven, FL 4.0 2.0 1770 $1,996 $1.13 19d 1 0.78mi
810 Terranova Rd Winter Haven, FL 4.0 2.0 2056 $1,900 $0.92 72d 1 0.83mi
554 Reddicks Cir Winter Haven, FL 4.0 2.0 2000 $1,900 $0.95 19d 1 0.92mi
554 Reddicks Cir Winter Haven, FL 3.0 2.0 2000 $2,100 $1.05 26d 1 0.92mi
219 Cloverdale Rd Winter Haven, FL 4.0 2.0 1858 $2,300 $1.24 72d 1 1.31mi
292 Cloverdale Rd Winter Haven, FL 4.0 3.0 2067 $1,840 $0.89 17d 1 1.34mi
670 Eagle Landing Blvd Winter Haven, FL 3.0 2.0 1480 $1,999 $1.35 26d 1 1.39mi
670 Eagle Landing Blvd Winter Haven, FL 3.0 2.0 1480 $1,999 $1.35 52d 1 1.39mi
1609 Nantucket Way Winter Haven, FL 3.0–5.0 2.0–3.0 1885 $2,240 $1.19 17d 1 1.42mi

Property features AI

Finance

Financial info
Total annual fees $180
HOA & community
HOA with $15 monthly feeAssociation fee $15 monthlyPets: dogs allowedNo association approval requiredNo additional association fee requirement

Exterior

Parking
Attached garage with 2 garage spaces
Utilities
Public waterPublic sewerPublic utilitiesAsphalt road access
Home design
Single family residenceOne storyNorth-facing
Construction
Block constructionShingle roofConcrete perimeter foundationBuilt on a 0.1-acre lot
Exterior features
Exterior lightingIrrigation equipment

Interior

Kitchen
DishwasherMicrowaveRefrigerator
Bedrooms
4 bedrooms
Flooring
CarpetTile
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Open floorplan13 total rooms
Laundry & utility
Inside laundry room

Listing history 50 events

  1. 2026-08-08
    days on market $250,000 Active 108 DOM
  2. 2026-08-07
    days on market $250,000 Active 107 DOM
  3. 2026-08-06
    days on market $250,000 Active 106 DOM
  4. 2026-08-05
    days on market $250,000 Active 105 DOM
  5. 2026-08-04
    days on market $250,000 Active 104 DOM
  6. 2026-08-03
    days on market $250,000 Active 103 DOM
  7. 2026-07-31
    days on market $250,000 Active 100 DOM
  8. 2026-07-30
    days on market $250,000 Active 99 DOM
  9. 2026-07-30
    days on market $250,000 Active 98 DOM
  10. 2026-07-28
    days on market $250,000 Active 97 DOM
  11. 2026-07-26
    days on market $250,000 Active 95 DOM
  12. 2026-07-24
    days on market $250,000 Active 93 DOM
  13. 2026-07-23
    days on market $250,000 Active 92 DOM
  14. 2026-07-22
    days on market $250,000 Active 91 DOM
  15. 2026-07-21
    days on market $250,000 Active 90 DOM
  16. 2026-07-19
    days on market $250,000 Active 87 DOM
  17. 2026-07-18
    days on market $250,000 Active 86 DOM
  18. 2026-07-16
    days on market $250,000 Active 85 DOM
  19. 2026-07-15
    days on market $250,000 Active 84 DOM
  20. 2026-07-14
    days on market $250,000 Active 83 DOM
  21. 2026-07-13
    days on market $250,000 Active 82 DOM
  22. 2026-07-13
    days on market $250,000 Active 81 DOM
  23. 2026-07-11
    days on market $250,000 Active 80 DOM
  24. 2026-07-09
    days on market $250,000 Active 78 DOM
  25. 2026-07-07
    days on market $250,000 Active 76 DOM
  26. 2026-07-06
    days on market $250,000 Active 75 DOM
  27. 2026-07-05
    days on market $250,000 Active 74 DOM
  28. 2026-07-03
    days on market $250,000 Active 72 DOM
  29. 2026-07-02
    days on market $250,000 Active 71 DOM
  30. 2026-07-01
    days on market $250,000 Active 70 DOM
  31. 2026-06-30
    days on market $250,000 Active 69 DOM
  32. 2026-06-29
    days on market $250,000 Active 68 DOM
  33. 2026-06-28
    days on market $250,000 Active 67 DOM
  34. 2026-06-28
    days on market $250,000 Active 66 DOM
  35. 2026-06-27
    days on market $250,000 Active 65 DOM
  36. 2026-06-25
    days on market $250,000 Active 63 DOM
  37. 2026-06-23
    pricedays on market $250,000 Active 61 DOM
  38. 2026-06-22
    days on market $260,000 Active 60 DOM
  39. 2026-06-18
    days on market $260,000 Active 57 DOM
  40. 2026-06-17
    days on market $260,000 Active 56 DOM
  41. 2026-06-16
    days on market $260,000 Active 55 DOM
  42. 2026-06-15
    days on market $260,000 Active 54 DOM
  43. 2026-06-13
    days on market $260,000 Active 52 DOM
  44. 2026-06-10
    days on market $260,000 Active 49 DOM
  45. 2026-06-09
    days on market $260,000 Active 48 DOM
  46. 2026-06-08
    days on market $260,000 Active 47 DOM
  47. 2026-06-07
    days on market $260,000 Active 46 DOM
  48. 2026-06-05
    days on market $260,000 Active 43 DOM
  49. 2026-06-03
    days on market $260,000 Active 42 DOM
  50. 2026-06-03
    days on market $260,000 Active 41 DOM

ⓘ 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
$6,432 · $536/mo
Projected year-2 tax
$6,432 · $536/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,859
− Mortgage interest
−$14,004
− Property taxes
−$6,432
− Insurance
−$1,250
− Repairs & maintenance
−$1,989
− Management
−$1,989
− HOA
−$180
− Depreciation
−$7,273
Taxable loss
−$8,257
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,982
After-tax cash flow
$-1,974/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 · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $8,565–$25,695 screening

This single-family home in Winter Haven, Florida, is in good condition with a good condition score of 80. It offers a spacious layout, abundant natural light, and comfortable living areas. The property is located in a desirable neighborhood with easy access to shopping, dining, schools, and major highways. The home is a short sale opportunity, making it a great investment for buyers looking for value and potential appreciation.

Value-add opportunities

  • Resale Paint exterior trim — Fresh paint can enhance curb appeal and property value.
  • Rental Clean gutters — Clean gutters improve drainage and prevent water damage, which is important for renters.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 35/100

Zoned Schools

Elementary Chain Of Lakes Elementary School B FL #634/2,144 Nat'l #6,818/41,679 Middle Denison Middle School F FL #522/571 Nat'l #10,474/14,009 High Lake Region High School F FL #570/667 Nat'l #14,759/17,239

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 74/100

Livability — Winter Haven

Score
74/100
State rank
#291
US rank
#4898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winter Haven, FL
County
Polk County · 752,975 people
City population
121,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
37,561
Household income
$70,443
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
19% 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 0.55)
Race & ethnicity
White 63% Hispanic / Latino 19% Black 14% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 10% Cuban 2%
Common ancestry
Romanian 2% Lithuanian 2% Hispanic 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
84% English-only · Spanish 12% 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

Price history

-7.6% since first listed
3 events — show timeline
  • 2026-06-22 Price Changed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-18 Price Changed $260,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Listed $270,500 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…