CashFlowRE
Sign in Sign up
885 Freedom Blvd
D- Composite 38.56
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 +12.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$340,000

885 Freedom Blvd · Haines City, FL 33837
5 bd · 3.0 ba · 2,526 sqft · SingleFamily public records · 61 Days on market
Built 2016 6,016 sqft lot $16/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

Key facts

  • Flex room
  • Tile flooring
  • Extended patio

Tags

FLEX ROOMTILE FLOORINGOPEN-CONCEPT LAYOUTFULLY FENCED BACKYARDEXTENDED PATIOROOF REPLACED

Property features AI

Finance

  • Other: Homestead exemption claimed; Universal property identifier available
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (managed by specialty management company); Quarterly association fee of $50 (monthly equivalent $16.67); Playground in the community; Pets allowed with breed restrictions

Exterior

  • Parking: Common parking and driveway; Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Single family residence; Two stories; Facing east
  • Construction: Block, stucco and frame construction; Shingle roof; Slab foundation; Built on a 0.14-acre lot
  • Exterior features: Patio; Sliding doors; Vinyl fencing; Irrigation equipment; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range hood; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Kitchen/family room combo; Open floorplan; Thermostat; Walk-in closets; Window treatments; Blinds
  • Laundry & utility: Laundry room on upper level; Washer; Dryer; Electric water heater

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 5-bed/3.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-40 ($-483/yr) — negative.
  • To cash-flow at today's rent, offer at most $333k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $277k (18.6% below list).
  • Recommended offer: $277k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#285 in FL, #4,575 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment 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: Horizons Elementary School (math 37% / reading 39%, grade F, #1,587 of 2,144 statewide, top 74%, 1,468 students, 42% FRL); Ridge Community High School (math 12% / reading 33%, grade F, #539 of 667 statewide, top 81%, 2,711 students, 48% FRL).
  • Market conditions: Rents soft (-2.7%/yr); 1382 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($81k/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 $2k of loan paydown is wiped out by about $10k 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 61 days — a 6% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $225k; list at $340k implies a 51% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $276,810 (18.6% 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 61 days. Have you received any prior offers? Is the seller open to a 19% 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 D-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
0.81%
Cap rate
6.15%
Cash-on-cash
-0.51%
DSCR
0.98
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.31×
Total profit
$-65,807
Equity at exit
$50,695
10-year hold
IRR
-21.5%
Equity multiple
0.03×
Total profit
$-92,094
Equity at exit
$29,397

Cash invested: $95,200 (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 33837

Home prices YoY
-33.9%
Rents YoY
-2.7%
Active inventory
1382
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,768 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$286 /mo · $3,437/yr
Insurance
$142
HOA
$16
Vacancy / Maint / Mgmt
$581
Net cashflow
$-40

Break-even live

Break-even rent $2,819
Max offer price $332,883
Occupancy floor 96%

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
$85,000
Closing costs
$10,200
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
131 Bella Dr Davenport, FL 5.0 3.0 2776 $2,500 $0.90 3d 1 0.23mi
244 Hamlet Rd Davenport, FL 5.0 3.0 3219 $3,000 $0.93 14d 1 0.26mi
1724 Buckeye Rd Davenport, FL 4.0 2.0 1867 $2,450 $1.31 23d 1 0.37mi
203 Bella Dr Davenport, FL 4.0 2.0 1867 $2,205 $1.18 3d 1 0.38mi
3734 Haddon Ave Davenport, FL 5.0 4.0 3162 $2,695 $0.85 23d 1 0.44mi
2617 Magnolia Ave Davenport, FL 4.0 3.0 2523 $2,700 $1.07 23d 1 0.47mi
3293 Ellsworth Ave Davenport, FL 5.0 3.0 2615 $2,545 $0.97 23d 1 0.48mi
3418 Haven Side Rd Davenport, FL 4.0 3.0 2203 $2,495 $1.13 23d 1 0.50mi
2343 Canyon Oak Dr Davenport, FL 4.0 2.0 1867 $2,150 $1.15 14d 1 0.51mi
2510 Declaration St Davenport, FL 3.0–5.0 2.0–3.0 2136 $2,354 $1.10 3d 2 0.67mi
2429 Maidens Bluff Ave Unit Cali Davenport, FL 4.0 2.0 1828 $2,469 $1.35 3d 1 0.70mi
1055 Andean Ln Davenport, FL 5.0 3.0 2447 $2,551 $1.04 3d 1 0.95mi
2043 Punch Bowl Ave Davenport, FL 4.0 2.0 1930 $2,250 $1.17 14d 1 1.02mi
160 Eagleview Loop Davenport, FL 5.0 3.0 2522 $4,200 $1.67 23d 1 1.04mi
384 Citrus Pointe Dr Davenport, FL 4.0 2.0 1820 $2,250 $1.24 23d 1 1.05mi
405 Noble Ave Davenport, FL 4.0 2.0 1867 $2,330 $1.25 23d 1 1.05mi
905 Citrus Reserve Blvd Davenport, FL 4.0 3.0 2109 $2,800 $1.33 14d 1 1.08mi
353 Citrus Pointe Dr Davenport, FL 4.0 2.5 1923 $2,285 $1.19 3d 1 1.10mi
334 Cadiz Loop Davenport, FL 5.0 3.5 2345 $2,500 $1.07 23d 1 1.14mi
737 Citrus Reserve Blvd Davenport, FL 4.0 2.0 2080 $3,000 $1.44 23d 1 1.15mi
1713 White Water Ct Davenport, FL 4.0 2.5 1932 $2,350 $1.22 23d 1 1.19mi
497 Noble Ave Davenport, FL 4.0 2.0 1989 $2,300 $1.16 23d 1 1.21mi
1257 Hendon Loop Davenport, FL 4.0 3.0 1775 $2,460 $1.39 14d 1 1.23mi
1449 Cumberland Ave Davenport, FL 4.0 2.5 1879 $2,550 $1.36 3d 1 1.26mi
112 Andalusia Loop Davenport, FL 4.0 2.0 1972 $2,016 $1.02 21d 1 1.29mi
1246 Red Hill Rd Davenport, FL 4.0 2.0 1867 $2,280 $1.22 3d 1 1.31mi
1004 Brooklet Dr Davenport, FL 4.0 2.0 1875 $2,230 $1.19 2d 1 1.37mi
3303 Massee Rd Davenport, FL 5.0 3.0 2500 $3,500 $1.40 23d 1 1.39mi
569 Disa Dr Davenport, FL 4.0 2.0 1767 $2,200 $1.25 3d 1 1.42mi
2732 Gentle Rain Dr Davenport, FL 4.0 2.0 2120 $2,800 $1.32 23d 1 1.43mi
584 Disa Dr Davenport, FL 4.0 2.0 1767 $2,200 $1.25 3d 1 1.45mi
687 Park Place Blvd Davenport, FL 5.0 3.0 2447 $2,399 $0.98 23d 1 1.46mi
316 Bandon Dunes Loop Davenport, FL 4.0 2.5 1950 $2,550 $1.31 23d 1 1.49mi

HOA detail

Monthly dues
$16 · $192/yr

Listing history 13 events

  1. 2026-05-31
    status $340,000 Pending 61 DOM
  2. 2026-05-21
    price $340,000
  3. 2026-05-01
    price $350,000
  4. 2026-03-30
    listed $355,000 Active
  5. 2016-11-12
    soldstatus $225,000 Sold 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  6. 2016-08-29
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  7. 2016-08-26
    status Active 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  8. 2016-07-26
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  9. 2016-07-13
    price $229,999 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  10. 2016-07-05
    price $234,490 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  11. 2016-06-03
    price $231,490 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  12. 2016-05-02
    price $230,490 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

  13. 2016-04-19
    listed $228,490 Active 370-char remark
    Show marketing remark (370 chars)

    Galen; beautiful two-story home features 4 spacious bedrooms and 2.5 bathrooms. Need a home office? Or maybe a den? The possibilities are endless with the flex room. This home comes complete with blinds and all major appliances. Enjoy the convenience of being minutes away from I-4, shopping and entertainment. * * Property Tax dollar amount for 2015 is an approximate.

ⓘ 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
$3,437 · $286/mo
Projected year-2 tax
$3,437 · $286/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 · 24 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
$33,217
− Mortgage interest
−$19,045
− Property taxes
−$3,437
− Insurance
−$1,700
− Repairs & maintenance
−$2,657
− Management
−$2,657
− HOA
−$192
− Depreciation
−$9,891
Taxable loss
−$6,363
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,527
After-tax cash flow
$1,044/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 — Haines City

Score
74/100
State rank
#285
US rank
#4575

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
51,255
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
47,389
Household income
$81,276
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
424.0

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 0.68)
Race & ethnicity
Hispanic / Latino 42% White 36% Two or more races 16% Black 15% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 22% Cuban 2% Dominican 1%
Common ancestry
Hispanic 5% Romanian 3% Lithuanian 1%
Foreign-born
18% · Canada, Jamaica
Languages at home
55% English-only · Spanish 35% French/Haitian/Cajun 6% 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
▼ -131.62%
Current HPI
256.8165
Rent YoY
▼ -2.73%
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

+48.8% since first listed
12 events — show timeline
  • 2026-05-21 Price Changed $340,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-30 Listed $355,000 Stellar MLS as Distributed by MLS Grid
  • 2016-11-12 Sold (MLS) $225,000 Stellar MLS as Distributed by MLS Grid
  • 2016-08-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-08-26 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-07-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-07-13 Price Changed $229,999 Stellar MLS as Distributed by MLS Grid
  • 2016-07-05 Price Changed $234,490 Stellar MLS as Distributed by MLS Grid
  • 2016-06-03 Price Changed $231,490 Stellar MLS as Distributed by MLS Grid
  • 2016-05-02 Price Changed $230,490 Stellar MLS as Distributed by MLS Grid
  • 2016-04-19 Listed $228,490 Stellar MLS as Distributed by MLS Grid

Property tax history

+22.8%/yr

Latest (2025): $3,437 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…