CashFlowRE
Sign in Sign up
1701 Sanford St
D+ Composite 46.77
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 +17.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.9/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

1701 Sanford St · Winter Haven, FL 33859
2 bd · 1.0 ba · 626 sqft · SingleFamily public records · 192 Days on market
Built 1973 1.53 ac lot ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR OPPORTUNITY. THIS 1-BEDROOM, 1-BATH SITS ON APPROXIMATELY 1.5 ACRES AND OFFERS STRONG POTENTIAL FOR RENOVATION OR REDEVELOPMENT. THE PROPERTY INCLUDES THREE SEPTIC TANKS, TWO WELLS, AND DUAL STREET ACCESS FROM BOTH THE FRONT AND REAR OF THE PARCEL. THERE IS ALSO A MATURE MANGO TREE ON THE PROPERTY. THE HOME REQUIRES EXTENSEIVE WORK. BUYERS SHOULD VERIFY ALL MEASUREMENTS, UTILITIES , AND PERMITTED USES WITH THE APPROPRIATE AGENCIES.

Key facts

  • Mature mango tree
  • Three septic tanks
  • Dual street access

Tags

THREE SEPTIC TANKSTWO WELLSDUAL STREET ACCESSMATURE MANGO TREE

Property features AI

Finance

  • Other: Homestead exempt; Lot approximately 1.53 acres
  • HOA & community: No association

Exterior

  • Utilities: Electricity connected; Water connected (canal/lake for irrigation); Sewer connected (septic tank)
  • Home design: Single family residence; One story; North facing; Residential property
  • Construction: Vinyl siding and frame construction; Shingle roof; Block foundation; Built as single-story
  • Exterior features: Private mailbox; Asphalt road access

Interior

  • Kitchen: Range; Range hood
  • Bedrooms: 1 bedroom
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window cooling unit(s)
  • Interior features: Other interior features
  • Laundry & utility: Other laundry features

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 $145k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/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 $129k (11.2% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.

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: Bartow Elementary Academy (math 55% / reading 72%, grade B, #564 of 2,144 statewide, top 27%, 518 students, 31% FRL); Lake Region High School (math 14% / reading 22%, grade F, #570 of 667 statewide, top 86%, 1,545 students, 61% FRL).
  • Market conditions: 261 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 $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 192 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 192 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 1973 — 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. 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?
  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
0.89%
Cap rate
7.26%
Cash-on-cash
3.44%
DSCR
1.15
GRM
9.4

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
-10.9%
Equity multiple
0.60×
Total profit
$-16,120
Equity at exit
$21,620
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-4,658
Equity at exit
$12,537

Cash invested: $40,600 (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 33859

Home prices YoY
-16.6%
Active inventory
261
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,287 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$79 /mo · $952/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$116

Break-even live

Break-even rent $1,139
Max offer price $145,000
Occupancy floor 86%

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
$36,250
Closing costs
$4,350
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 18 events

  1. 2026-06-18
    days on market $145,000 Active 192 DOM
  2. 2026-06-17
    days on market $145,000 Active 191 DOM
  3. 2026-06-16
    days on market $145,000 Active 190 DOM
  4. 2026-06-15
    days on market $145,000 Active 189 DOM
  5. 2026-06-13
    days on market $145,000 Active 187 DOM
  6. 2026-06-10
    days on market $145,000 Active 184 DOM
  7. 2026-06-09
    days on market $145,000 Active 183 DOM
  8. 2026-06-08
    days on market $145,000 Active 182 DOM
  9. 2026-06-07
    days on market $145,000 Active 181 DOM
  10. 2026-06-05
    days on market $145,000 Active 178 DOM
  11. 2026-06-03
    days on market $145,000 Active 176 DOM
  12. 2026-06-01
    days on market $145,000 Active 175 DOM
  13. 2026-05-31
    days on market $145,000 Active 174 DOM
  14. 2026-05-18
    price $145,000
  15. 2026-04-08
    price $160,000
  16. 2026-03-13
    price $170,000
  17. 2026-02-03
    price $180,000
  18. 2025-12-08
    listed $190,000 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
$952 · $79/mo
Projected year-2 tax
$1,204 · $100/mo
Expected delta
+$252/yr (+$21/mo · 26.4%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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 · 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
$15,443
− Mortgage interest
−$8,122
− Property taxes
−$952
− Insurance
−$725
− Repairs & maintenance
−$1,235
− Management
−$1,235
− Depreciation
−$4,218
Taxable loss
−$1,046
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$251
After-tax cash flow
$1,649/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 — 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

County
Polk County · 740,051 people
City population
121,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
11,824
Household income
$57,760
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
408.0

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
Majority White (61%)
Race & ethnicity
White 61% Hispanic / Latino 25% Two or more races 13% Black 11%
Hispanic origin (detail)
Mexican 11% Puerto Rican 6% Cuban 1% Dominican 4%
Common ancestry
Lithuanian 2% Romanian 1% Serbian 1%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 19% French/Haitian/Cajun 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
▼ -53.19%
Current HPI
267.4537
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

-23.7% since first listed
5 events — show timeline
  • 2026-05-18 Price Changed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Price Changed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $170,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-03 Price Changed $180,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-08 Listed $190,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+6.0%/yr

Latest (2025): $952 · +16.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…