CashFlowRE
Sign in Sign up
371 Highlands Way
C- Composite 52.9
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 +21.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.1/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

371 Highlands Way · Bartow, FL 33830
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 405 Days on market
Built 1994 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great 3 bedroom 2 bath manufactured home that sits on a 1/4 acre lot. Needs a little tlc but priced accordingly

Key facts

  • New water heater
  • Updated bathrooms
  • New roof

Tags

UPDATED BATHROOMSNEW WATER HEATERNEW ROOF

Property features AI

Finance

  • Other: Lot roughly 0.26 acres (approx. 90 x 125)
  • Financial info: No lease restrictions
  • HOA & community: No HOA / association

Exterior

  • Parking: No parking details provided
  • Security: No security features listed
  • Utilities: Public water; Septic tank sewer; Electricity connected
  • Home design: Manufactured home (double wide); Residential property; One story; South facing
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built as a double wide manufactured home
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Other appliances
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • Laundry & utility: Laundry inside

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 3-bed/2.0-bath manufactured listed at $190k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#526 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime 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: Rents rising (+2.7%/yr); 386 active listings in the ZIP; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $6k 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 405 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $30k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $112k; list at $190k implies a 69% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 405 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.01%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-14,234
Equity at exit
$28,315
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$7,368
Equity at exit
$16,419

Cash invested: $53,172 (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 33830

Home prices YoY
-19.8%
Rents YoY
2.7%
Active inventory
386
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,925 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$177 /mo · $2,128/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$268

Break-even live

Break-even rent $1,585
Max offer price $189,900
Occupancy floor 81%

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
$47,475
Closing costs
$5,697
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 39 events

  1. 2026-06-18
    days on market $189,900 Active 405 DOM
  2. 2026-06-17
    days on market $189,900 Active 404 DOM
  3. 2026-06-16
    days on market $189,900 Active 403 DOM
  4. 2026-06-15
    pricedays on market $189,900 Active 402 DOM
  5. 2026-06-13
    days on market $194,900 Active 400 DOM
  6. 2026-06-10
    days on market $194,900 Active 397 DOM
  7. 2026-06-09
    days on market $194,900 Active 396 DOM
  8. 2026-06-08
    days on market $194,900 Active 395 DOM
  9. 2026-06-07
    days on market $194,900 Active 394 DOM
  10. 2026-06-05
    days on market $194,900 Active 391 DOM
  11. 2026-06-03
    days on market $194,900 Active 389 DOM
  12. 2026-06-01
    days on market $194,900 Active 388 DOM
  13. 2026-05-31
    days on market $194,900 Active 387 DOM
  14. 2026-05-15
    price $194,900
  15. 2026-05-01
    price $196,900
  16. 2026-03-23
    price $197,900
  17. 2025-11-07
    price $199,900
  18. 2025-10-15
    price $204,900
  19. 2025-08-19
    price $209,900
  20. 2025-07-21
    price $214,900
  21. 2025-07-10
    price $217,900
  22. 2025-06-03
    status Active
  23. 2025-06-02
    status Pending
  24. 2025-05-08
    listed $219,900 Active
  25. 2025-01-17
    soldstatus $112,500
  26. 2025-01-15
    soldstatus $112,500 Closed 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath manufactured home that sits on a 1/4 acre lot. Needs a little tlc but priced accordingly

  27. 2024-12-10
    status Pending 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath manufactured home that sits on a 1/4 acre lot. Needs a little tlc but priced accordingly

  28. 2024-12-09
    listed $114,900 Active 111-char remark
    Show marketing remark (111 chars)

    Great 3 bedroom 2 bath manufactured home that sits on a 1/4 acre lot. Needs a little tlc but priced accordingly

  29. 2024-07-10
    price $160,000
  30. 2024-05-29
    price $169,500
  31. 2024-05-03
    status Active
  32. 2024-04-22
    historical
  33. 2024-04-17
    status Active
  34. 2024-03-11
    price $175,000
  35. 2024-03-04
    price $160,000
  36. 2024-03-04
    price $185,000
  37. 2024-01-22
    listed $168,000 Active
  38. 2002-02-22
    soldstatus $63,000
  39. 1996-04-11
    soldstatus $12,000

ⓘ 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
$2,128 · $177/mo
Projected year-2 tax
$2,128 · $177/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$23,097
− Mortgage interest
−$10,637
− Property taxes
−$2,128
− Insurance
−$950
− Repairs & maintenance
−$1,848
− Management
−$1,848
− Depreciation
−$5,524
Taxable income
$163
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$39
After-tax cash flow
$3,180/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 — Bartow

Score
68/100
State rank
#526
US rank
#9835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
33,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
33,740
Household income
$63,918
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
681.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 55% Hispanic / Latino 22% Black 18% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 13% Puerto Rican 5%
Common ancestry
Italian 3% Slovak 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
81% English-only · Spanish 17% Other Indo-European 1% Other Asian/Pacific 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
▼ -82.47%
Current HPI
333.3392
Rent YoY
▲ 2.72%
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

+1524.2% since first listed
26 events — show timeline
  • 2026-05-15 Price Changed $194,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $196,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-23 Price Changed $197,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-07 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-15 Price Changed $204,900 Stellar MLS as Distributed by MLS Grid
  • 2025-08-19 Price Changed $209,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-21 Price Changed $214,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-10 Price Changed $217,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-06-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-05-08 Listed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2025-01-17 Sold (Public Records) $112,500 Public Records
  • 2025-01-15 Sold (MLS) $112,500 Stellar MLS as Distributed by MLS Grid
  • 2024-12-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-12-09 Listed $114,900 Stellar MLS as Distributed by MLS Grid
  • 2024-07-10 Price Changed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-29 Price Changed $169,500 Stellar MLS as Distributed by MLS Grid
  • 2024-05-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-04-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-04-17 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-03-11 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-04 Price Changed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-04 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-22 Listed $168,000 Stellar MLS as Distributed by MLS Grid
  • 2002-02-22 Sold (Public Records) $63,000 Public Records
  • 1996-04-11 Sold (Public Records) $12,000 Public Records

Property tax history

+20.1%/yr

Latest (2025): $2,128 · +131.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…