1117 Wild Clover Way · Plant City, FL 33566

$339,990

5 bd · 2.0 ba · 1,708 sqft · Land · 46 Days on market

Built 2026 7,510 sqft lot $112/mo HOA · 4% of rent ↓ 5% since listing

---

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).

• Cash flow +7.6/30.0
• ARV discount +7.5/15.0
• Schools +4.2/10.0
• Rent growth +3.8/5.0
• Livability +3.8/5.0
• 1% rule +2.7/10.0
• Condition / age +2.5/5.0
• DSCR +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks

Under Construction. The builder is offering buyers up to $25,000 towards closing costs with the use of a preferred lender and title company. Holloway Landing is new NO CDD Fees community in Plant City, Florida. Situated conveniently near major roads, which’s offers easy access to Tampa, Orlando, and Lakeland, making it an ideal location for commuters and families alike. Holloway Landing features a variety of single-family homes, each constructed with all concrete block on both the first and second stories, ensuring durability and peace of mind. Holloway landing has oversized homesites and the community does not have a CDD. Additionally, every home comes equipped with Smart Home System

Key facts

• No cdd fees
• Oversized homesites
• New community

Tags

• NEW COMMUNITY
• NO CDD FEES
• EASY ACCESS TO TAMPA
• EASY ACCESS TO ORLANDO
• EASY ACCESS TO LAKELAND
• OVERSIZED HOMESITES

Property features AI

Finance

• Other: Lease restrictions apply; Zoning: R-1
• Financial info: Monthly HOA amount: $112; Total annual fees reported: $1,344
• HOA & community: HOA managed by Homeriver Group; Monthly HOA fee of $112 (required); Association approval required; Pets allowed

Exterior

• Parking: Attached garage with 2 spaces
• Utilities: Public water; Public sewer; Public utilities available
• Home design: Single family residence; One story; South-facing; Under construction (projected completion date: 2026-11-25)
• Construction: Block and stucco construction; Shingle roof; Built by D.R. Horton (model: Dandee); Slab foundation; New construction
• Exterior features: Paved road access; Irrigation equipment; Lot approximately 0.17 acres (about 698 sq meters)

Interior

• Kitchen: Dishwasher; Microwave; Range; Refrigerator
• Bedrooms: 5 bedrooms
• Flooring: Carpet
• Bathrooms: 2 full bathrooms
• Heating & cooling: Electric heating; Central air conditioning
• Interior features: Open floorplan; Solid surface counters; Blinds; Double pane windows; Home comes with a builder-provided warranty
• Laundry & utility: Washer; Dryer; Laundry area located inside

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 5-bed/2.0-bath land listed at $340k.

Deal economics

• At list price, monthly cash flow is $-403 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $282k (17.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (23.4% below list).
• Recommended offer: $261k (23.4% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 76/100 on livability (#227 in FL, #3,587 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment C-, commute F.
• Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Plant City High School (math 38% / reading 40%, grade F, #312 of 667 statewide, top 48%, 2,474 students, 58% FRL).
• Market conditions: Rents rising fast (+5.1%/yr); 166 active listings in the ZIP; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
• This rent runs 43% of the median local income ($72k/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.
• Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 46 days — a 3% lower offer ($330k) is reasonable based on typical stale-listing flexibility.

Recommended offer $260,529 (23.4% 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 46 days. Have you received any prior offers? Is the seller open to a 23% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
7. 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.
8. 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.
9. 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: 0.77% ✗
• Cap rate: 4.87%
• Cash-on-cash: -5.09%
• DSCR: 0.77
• GRM: 10.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.09% rent growth · sell at horizon

5-year hold

• IRR: -22.5%
• Equity multiple: 0.21×
• Total profit: $-75,086
• Equity at exit: $50,694

10-year hold

• IRR: -12.0%
• Equity multiple: 0.22×
• Total profit: $-74,077
• Equity at exit: $29,396

Cash invested: $95,197 (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.

Methodology + full state rankings →

ZIP-level market 33566

• Home prices YoY: -18.9%
• Rents YoY: 5.1%
• Active inventory: 166
• Price-to-rent: 10.9×

Monthly cashflow live

• Estimated rent: $2,605 medium
• Mortgage (P&I): −$1,783
• Tax est. 1.5%: −$425 /mo · $5,100/yr
• Insurance: −$142
• HOA: −$112
• Vacancy / Maint / Mgmt: −$547
• Net cashflow: $-403

Break-even live

Break-even rent $3,116

Max offer price $281,615

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: $84,998
• Closing costs: $10,200
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $112 · $1,344/yr

Listing history 14 events

1. 2026-06-15
   status $339,990 Pending 46 DOM
2. 2026-06-15
   days on market $339,990 Active 46 DOM
3. 2026-06-13
   days on market $339,990 Active 44 DOM
4. 2026-06-13
   pricedays on market $339,990 Active 43 DOM
5. 2026-06-09
   days on market $344,990 Active 40 DOM
6. 2026-06-08
   days on market $344,990 Active 39 DOM
7. 2026-06-07
   days on market $344,990 Active 38 DOM
8. 2026-06-04
   pricedays on market $344,990 Active 35 DOM
9. 2026-06-03
   days on market $354,990 Active 34 DOM
10. 2026-06-02
    days on market $354,990 Active 33 DOM
11. 2026-06-01
    days on market $354,990 Active 32 DOM
12. 2026-05-31
    days on market $354,990 Active 31 DOM
13. 2026-05-14
    listed $358,990 Active 240-char remark
14. 2026-04-30
    listed $358,990 Active 1635-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $31,263
• − Mortgage interest: −$19,045
• − Property taxes: −$5,100
• − Insurance: −$1,700
• − Repairs & maintenance: −$2,501
• − Management: −$2,501
• − HOA: −$1,344
• − Depreciation: −$9,891
• Taxable loss: −$10,818
• Est. tax savings @ 24.0%: +$2,596
• After-tax cash flow: $-2,245/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: Hillsborough
• NCES district ID: 1200870
• Math proficiency: 47% ▼ -8.00%
• Reading proficiency: 50% ▼ -4.00%
• Median HH income: $50,622
• Composite: 41.6/100
• National rank: #3435
• State rank: #41 of 73 in FL

Livability — Plant City

• Score: 76/100
• State rank: #227
• US rank: #3587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Plant City, FL
• County: Hillsborough County · 1,540,968 people
• City population: 68,525
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 24,521
• Household income: $72,393
• Rent vs Own: 27.6% rent · 72.4% own
• Severe rent burden: 376.0

Population outlook (Hillsborough County) Hauer SSP2

• Today (2025): 1,607,022 people
• By 2030: 1,733,968 · +7.9%
• By 2040: 1,979,565 · +23.2%
• By 2050: 2,203,427 · +37.1%
• By 2075: 2,667,893 · +66.0%
• By 2100: 2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: White 54% Hispanic / Latino 34% Two or more races 14% Black 8% Asian 2%
• Hispanic origin (detail): Mexican 19% Puerto Rican 7% Cuban 4%
• Common ancestry: Lithuanian 2% Serbian 2% Romanian 1%
• Foreign-born: 17% · Canada, Jamaica
• Languages at home: 73% English-only · Spanish 26% Other Asian/Pacific 1%

Political lean MEDSL · Hillsborough

• 2024 margin: Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
• 2008→2024 swing: -10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
• All cycles: 2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -69.40%
• Current HPI: 298.1385
• Rent YoY: ▲ 5.09%
• Metro: Tampa-St. Petersburg-Clearwater, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-5.3% since first listed

5 events — show timeline

• 2026-06-15 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-06-11 Price Changed $339,990 Stellar MLS as Distributed by MLS Grid
• 2026-06-04 Price Changed $344,990 Stellar MLS as Distributed by MLS Grid
• 2026-05-28 Price Changed $354,990 Stellar MLS as Distributed by MLS Grid
• 2026-04-30 Listed $358,990 Stellar MLS as Distributed by MLS Grid