CashFlowRE
Sign in Sign up
9013 Burr Dr
C- Composite 53.79
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.8/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

9013 Burr Dr · Lake Alfred, FL 33868
4 bd · 2.0 ba · 684 sqft · Manufactured public records · 133 Days on market
Built 1969 0.99 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Mobile home located on a spacious lot in a quiet and private setting, surrounded by nature. The property features a front porch with roof and ample outdoor space, offering great potential for customization or future improvements. Suitable for both owner-occupants seeking space and privacy, as well as investors looking for value and upside potential. Convenient access to main roads and nearby amenities.

Key facts

  • Ample outdoor space
  • Front porch
  • Convenient access

Tags

SPACIOUS LOTFRONT PORCHAMPLE OUTDOOR SPACECONVENIENT ACCESS

Property features AI

Finance

  • Other: Lot just under 1 acre (approximately 0.99 acres); Lot dimensions about 101.2 x 433 feet
  • Financial info: Homestead exemption applied
  • HOA & community: No HOA/association

Exterior

  • Parking: No specific parking information provided
  • Security: No security features listed
  • Utilities: Well water; Septic sewer; Other utilities
  • Home design: Residential mobile home; Double-wide; Single-story; Front faces west
  • Construction: Metal siding; Metal roof; Built on a foundation consistent with manufactured/mobile home construction
  • Exterior features: Balcony; Asphalt road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Ceramic tile; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No central heating; Wall/window air conditioning units
  • Interior features: No notable interior features listed
  • Laundry & utility: Outdoor laundry area

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 4-bed/2.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (2.4% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#363 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing 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: Polk City Elementary School (math 42% / reading 41%, grade F, #1,437 of 2,144 statewide, top 68%, 606 students, 58% FRL); Auburndale Senior High School (math 25% / reading 31%, grade F, #464 of 667 statewide, top 70%, 1,716 students, 53% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: 422 active listings in the ZIP; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 133 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $17k; list at $180k implies a 934% 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; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 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 1969 — 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. 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.
  6. 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.
  7. 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
0.98%
Cap rate
8.27%
Cash-on-cash
7.07%
DSCR
1.31
GRM
8.5

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
-5.5%
Equity multiple
0.80×
Total profit
$-10,325
Equity at exit
$26,839
10-year hold
IRR
4.1%
Equity multiple
1.30×
Total profit
$15,084
Equity at exit
$15,563

Cash invested: $50,400 (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 33868

Home prices YoY
-9.3%
Active inventory
422
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,756 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$71 /mo · $856/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$297

Break-even live

Break-even rent $1,380
Max offer price $180,000
Occupancy floor 78%

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
$45,000
Closing costs
$5,400
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 16 events

  1. 2026-06-18
    days on market $180,000 Active 133 DOM
  2. 2026-06-17
    days on market $180,000 Active 132 DOM
  3. 2026-06-16
    days on market $180,000 Active 131 DOM
  4. 2026-06-15
    days on market $180,000 Active 130 DOM
  5. 2026-06-13
    days on market $180,000 Active 128 DOM
  6. 2026-06-10
    days on market $180,000 Active 125 DOM
  7. 2026-06-09
    days on market $180,000 Active 124 DOM
  8. 2026-06-08
    days on market $180,000 Active 123 DOM
  9. 2026-06-07
    days on market $180,000 Active 122 DOM
  10. 2026-06-05
    days on market $180,000 Active 119 DOM
  11. 2026-06-03
    days on market $180,000 Active 117 DOM
  12. 2026-06-01
    days on market $180,000 Active 116 DOM
  13. 2026-05-31
    days on market $180,000 Active 115 DOM
  14. 2026-02-05
    listed $180,000 Active
  15. 1997-08-13
    soldstatus $17,400
  16. 1993-08-10
    soldstatus $11,900

ⓘ 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
$856 · $71/mo
Projected year-2 tax
$1,494 · $124/mo
Expected delta
+$638/yr (+$53/mo · 74.5%)

ⓘ 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 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$21,071
− Mortgage interest
−$10,083
− Property taxes
−$856
− Insurance
−$900
− Repairs & maintenance
−$1,686
− Management
−$1,686
− Depreciation
−$5,236
Taxable income
$625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$150
After-tax cash flow
$3,413/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 — Lake Alfred

Score
72/100
State rank
#363
US rank
#6406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
9,757
Population (ZIP)
13,676

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 (66%)
Race & ethnicity
White 66% Hispanic / Latino 22% Two or more races 14% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 11% Dominican 2%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
6% · Canada
Languages at home
80% English-only · Spanish 17% 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
▼ -33.52%
Current HPI
325.6917
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

+1412.6% since first listed
3 events — show timeline
  • 2026-02-05 Listed $180,000 Stellar MLS as Distributed by MLS Grid
  • 1997-08-13 Sold (Public Records) $17,400 Public Records
  • 1993-08-10 Sold (Public Records) $11,900 Public Records

Property tax history

+12.9%/yr

Latest (2025): $856 · +50.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…