CashFlowRE
Sign in Sign up
1525 Mattie Pointe Pl
D+ Composite 45.92
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$5,000

1525 Mattie Pointe Pl · Auburndale, FL 33823
3 bd · 2.0 ba · 1,983 sqft · SingleFamily public records · 6 Days on market
Built 2023 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Foreclosure Auction Ends June 5, 2026 at 10:00 AM EST. Explore this charming 3-bedroom, 2-bath residence set in a peaceful and well-located Auburndale community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa Home App.

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 2023

Property features AI

Finance

  • Other: Zoning: PD
  • Financial info: $4,772 annual tax

Exterior

  • Parking: Garage (2 spaces)
  • Utilities: Other water source; Other sewer
  • Home design: Single-family residence; One level; Residential property
  • Construction: See remarks for construction materials
  • Exterior features: Front porch; Other roof

Interior

  • Bedrooms: 1 total room
  • Flooring: Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Other flooring

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 single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).

Location & tenants

  • Location reads 83/100 on livability (#48 in FL, #905 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, commute C-.
  • 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 (+3.2%/yr); 476 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($71k/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 $35 of loan paydown is wiped out by about $150 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.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

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 $5,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
41.72%
Cap rate
393.48%
Cash-on-cash
1382.81%
DSCR
62.53
GRM
0.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.18% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
74.11×
Total profit
$102,351
Equity at exit
$746
10-year hold
IRR
Equity multiple
160.37×
Total profit
$223,120
Equity at exit
$432

Cash invested: $1,400 (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 33823

Home prices YoY
-24.5%
Rents YoY
3.2%
Active inventory
476
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$2,086 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$1,613

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 18%

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
$1,250
Closing costs
$150
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
332 Cascara Ln Auburndale, FL 3.0 2.0 1298 $1,995 $1.54 3d 1 0.18mi
328 San Mauro Dr Auburndale, FL 4.0 2.0 1707 $2,100 $1.23 23d 1 0.23mi
1772 Forest Run Ln Auburndale, FL 4.0 2.0 1710 $2,000 $1.17 14d 1 0.58mi
132 Eagle Point Blvd Auburndale, FL 3.0 2.0 1240 $1,805 $1.46 3d 1 0.87mi
217 Meadow Vue Ln Auburndale, FL 3.0 2.0 1363 $1,785 $1.31 23d 1 0.94mi
1142 Oak Valley Dr Auburndale, FL 4.0 2.0 1840 $2,115 $1.15 3d 1 0.97mi
103 Eagle Point Blvd Auburndale, FL 3.0 2.0 1267 $1,810 $1.43 3d 1 1.04mi
166 Diamond Ridge Blvd Auburndale, FL 4.0 2.0 1276 $1,755 $1.38 23d 1 1.10mi
1074 Oak Valley Dr Auburndale, FL 3.0 2.0 1695 $1,850 $1.09 3d 1 1.11mi
802 Arietta Cir Auburndale, FL 3.0 3.0 2077 $2,150 $1.04 23d 1 1.14mi
2224 Palmview Cir E Auburndale, FL 4.0 2.0 2106 $2,326 $1.10 14d 1 1.34mi
812 Auburn Grove Ct Auburndale, FL 4.0 2.0 1828 $2,200 $1.20 23d 1 1.42mi

Listing history 5 events

  1. 2026-06-05
    days on market $5,000 Active 6 DOM
  2. 2026-06-03
    days on market $5,000 Active 5 DOM
  3. 2026-06-03
    days on market $5,000 Active 4 DOM
  4. 2026-06-01
    days on market $5,000 Active 3 DOM
  5. 2026-05-31
    days on market $5,000 Active 2 DOM

ⓘ 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 6/10 Major
  • 🌡 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
$25,030
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$2,002
− Management
−$2,002
− Depreciation
−$145
Taxable income
$20,500
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,920
After-tax cash flow
$14,439/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 — Auburndale

Score
83/100
State rank
#48
US rank
#905

Category grades

Amenities C- Commute C- Cost of living A+ Crime C+ 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
41,779
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
41,779
Household income
$71,485
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
821.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Black 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 7% Cuban 1%
Common ancestry
Hispanic 3% Lithuanian 2% Romanian 1%
Foreign-born
10% · Canada, Jamaica, Philippines
Languages at home
79% English-only · Spanish 15% French/Haitian/Cajun 3% Other Indo-European 2%

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
▼ -102.70%
Current HPI
316.9436
Rent YoY
▲ 3.18%
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

-99.8% since first listed
2 events — show timeline
  • 2026-05-29 Listed $5,000 HAOR as distributed by MLS GRID
  • 2022-02-25 Sold (Public Records) $2,887,500 Public Records

Property tax history

+101.4%/yr

Latest (2025): $4,772 · +11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…