CashFlowRE
Sign in Sign up
1742 Coriander Dr #1742
F Composite 33.05
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +6.0/30.0
  • Appreciation +4.3/10.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.3/10.0

$189,900

1742 Coriander Dr #1742 · Poinciana, FL 34759
2 bd · 2.0 ba · 1,050 sqft · Land · 92 Days on market
Built 2026 3,663 sqft lot $305/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. MOVE IN TODAY - Honesty Home Builders presents brand-new 2-bedroom, 2-bathroom villas in Tuscany Preserve, a private gated community. These modern quadplex villas boast Spanish-style Tiled roofs, adding timeless charm to the community’s exterior. These modern quadplex villas feature ceramic tile throughout, 42” cabinets, granite countertops, and state-of-the-art stainless steel appliances. Tuscany Preserve provides exclusive amenities including a private gym, clubhouse, pool, tennis and basketball courts. Each home owner has high-speed internet and hundreds of TV channels covered by the association, life here is effortless! All financing o

Key facts

  • Exclusive amenities
  • 42 inch cabinets
  • Granite countertops

Tags

PRIVATE GATED COMMUNITYSPANISH-STYLE TILED ROOFSCERAMIC TILE THROUGHOUT42 INCH CABINETSGRANITE COUNTERTOPSEXCLUSIVE AMENITIES

Property features AI

Finance

  • Other: Condo land included
  • Financial info: Total monthly fees noted $305; total annual fees $3,660
  • HOA & community: HOA required (Tuscany Preserve HOA; Association of Poinciana Villages); Monthly HOA dues charged (primary fee $270; additional fee $35); HOA includes cable TV, internet, pool, security, trash; Community amenities: clubhouse, fitness center, pool, playground, park, tennis courts, basketball court, sidewalks, deed restrictions; Association approval required; Pets allowed

Exterior

  • Parking: Parking information not provided
  • Security: Gated community; Community security
  • Utilities: Public water; Public sewer; Electricity available and connected; Water and sewer available and connected
  • Home design: Townhouse; One story; New construction; Faces east
  • Construction: Block construction; Tile roof; Built as completed; Built on slab foundation; Year built not specified
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Slab foundation
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan with living room/dining room combo; Stone counters; Thermostat
  • Laundry & utility: Dedicated laundry room

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/2.0-bath land listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-364 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (27.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (16.5% below list).
  • Recommended offer: $137k (27.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 57/100 on livability (#859 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, 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 (+1.1%/yr); 1151 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k 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 92 days — a 9% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,176 (27.8% 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 92 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.84%
Cap rate
3.99%
Cash-on-cash
-8.22%
DSCR
0.63
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.48% appreciation · 1.14% rent growth · sell at horizon

5-year hold
IRR
-21.0%
Equity multiple
0.17×
Total profit
$-44,272
Equity at exit
$41,516
10-year hold
IRR
-17.3%
Equity multiple
-0.27×
Total profit
$-67,725
Equity at exit
$40,010

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 34759

Home prices YoY
-0.5%
Rents YoY
1.1%
Active inventory
1151
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,586 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$237 /mo · $2,848/yr
Insurance
$79
HOA
$305
Vacancy / Maint / Mgmt
$333
Net cashflow
$-364

Break-even live

Break-even rent $2,047
Max offer price $137,176
Occupancy floor

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.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1764 Coriander Dr Kissimmee, FL 2.0 2.0 1056 $1,390 $1.32 3d 1 0.01mi
1769 Coriander Dr Kissimmee, FL 2.0 2.0 784 $1,299 $1.66 23d 1 0.04mi
1782 Coriander Dr Kissimmee, FL 3.0 2.0 1056 $1,600 $1.52 3d 1 0.04mi
1560 Cumin Dr Kissimmee, FL 2.0 2.0 923 $1,395 $1.51 23d 1 0.05mi
1786 Coriander Dr Kissimmee, FL 3.0 2.0 1056 $1,600 $1.52 3d 1 0.05mi
1563 Cumin Dr Kissimmee, FL 2.0 2.0 1056 $1,400 $1.33 14d 1 0.09mi
1601 Cumin Dr Kissimmee, FL 2.0 2.0 923 $1,550 $1.68 10d 1 0.12mi
1631 Cumin Dr Kissimmee, FL 2.0 2.0 1055 $1,500 $1.42 3d 1 0.17mi
1631 Cumin Dr Kissimmee, FL 2.0 2.0 1055 $1,500 $1.42 23d 1 0.17mi
404 Cinnamon Dr Kissimmee, FL 3.0 2.0 1321 $1,775 $1.34 14d 1 0.18mi
1130 Chervil Dr Kissimmee, FL 3.0 2.5 1495 $1,575 $1.05 23d 1 0.23mi
446 Caraway Dr Kissimmee, FL 3.0 2.0 1334 $1,675 $1.26 23d 1 0.23mi
339 W Aster Ct Kissimmee, FL 3.0–4.0 2.0–3.0 1504 $1,695 $1.13 2d 1 0.51mi
2150 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,700 $1.37 11d 1 0.59mi
2140 Mystic Ring Loop Kissimmee, FL 3.0 2.0 1245 $1,495 $1.20 14d 1 0.60mi
319 Erie Dr Kissimmee, FL 3.0 2.0 1310 $1,765 $1.35 14d 1 0.72mi
1202 Lake Marion Golf Resort #1202 Poinciana, FL 2.0 2.0 981 $1,200 $1.22 23d 1 0.77mi
319 Erie Ct Kissimmee, FL 3.0 2.0 1310 $1,815 $1.39 23d 1 0.81mi
145 Ocean Bluff Dr Kissimmee, FL 3.0 2.0 1249 $1,500 $1.20 23d 1 0.81mi
6101 Lake Marion Golf Resort Poinciana, FL 2.0 2.0 981 $1,229 $1.25 23d 1 0.82mi
341 Port Pleasant Dr Unit 341 Poinciana, FL 2.0 2.0 812 $1,450 $1.79 23d 1 0.84mi
14201 Indian Creek Dr #14201 Poinciana, FL 3.0 2.0 1218 $1,450 $1.19 23d 1 0.88mi
1142 Nelson Meadow Ln Kissimmee, FL 3.0 2.0 1288 $1,700 $1.32 23d 1 1.44mi
1144 Nelson Meadow Ln Kissimmee, FL 3.0 2.0 1288 $1,795 $1.39 23d 1 1.44mi
245 Cimarron Dr Kissimmee, FL 3.0 2.0 1245 $2,125 $1.71 23d 1 1.46mi
1019 N Platte Way Kissimmee, FL 3.0 2.0 1461 $1,595 $1.09 23d 1 1.49mi

HOA detail

Monthly dues
$305 · $3,660/yr
Likely covers
internetpoolgymsecurity

Listing history 16 events

  1. 2026-06-07
    statusdays on market $189,900 Pending 92 DOM
  2. 2026-06-05
    days on market $189,900 Active 90 DOM
  3. 2026-06-03
    days on market $189,900 Active 88 DOM
  4. 2026-06-01
    days on market $189,900 Active 87 DOM
  5. 2026-05-31
    days on market $189,900 Active 86 DOM
  6. 2026-05-21
    status Active
  7. 2026-05-21
    price $189,900
  8. 2026-05-07
    price $194,000
  9. 2026-04-17
    price $194,999
  10. 2026-02-27
    listed $199,999 Active
  11. 2022-05-04
    soldstatus $240,000
  12. 2022-05-04
    soldstatus $240,000
  13. 2018-05-04
    soldstatus $30,000
  14. 2013-09-26
    soldstatus $37,500
  15. 2005-02-14
    soldstatus $1,600,000
  16. 1997-12-24
    soldstatus $30,000

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,033
− Mortgage interest
−$10,637
− Property taxes
−$2,848
− Insurance
−$950
− Repairs & maintenance
−$1,523
− Management
−$1,523
− HOA
−$3,660
− Depreciation
−$5,524
Taxable loss
−$7,632
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,832
After-tax cash flow
$-2,541/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 — Poinciana

Score
57/100
State rank
#859
US rank
#21760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poinciana, FL
County
Polk County · 740,051 people
City population
91,336
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
44,568
Household income
$69,373
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
1186.0

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
Hispanic / Latino 55% White 21% Two or more races 20% Black 19%
Hispanic origin (detail)
Mexican 2% Puerto Rican 38% Cuban 6% Dominican 3%
Common ancestry
Hispanic 3% Romanian 2% Scotch-Irish 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
49% English-only · Spanish 48% French/Haitian/Cajun 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
▼ -1.48%
Current HPI
276.6861
Rent YoY
▲ 1.14%
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

+533.0% since first listed
11 events — show timeline
  • 2026-05-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-21 Price Changed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $194,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $194,999 Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Listed $199,999 Stellar MLS as Distributed by MLS Grid
  • 2022-05-04 Sold (Public Records) $240,000 Public Records
  • 2022-05-04 Sold (Public Records) $240,000 Public Records
  • 2018-05-04 Sold (Public Records) $30,000 Public Records
  • 2013-09-26 Sold (Public Records) $37,500 Public Records
  • 2005-02-14 Sold (Public Records) $1,600,000 Public Records
  • 1997-12-24 Sold (Public Records) $30,000 Public Records

Property tax history

+14.4%/yr

Latest (2025): $330 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…