CashFlowRE
Sign in Sign up
230 LA Casa #230
D Composite 43.73
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 +11.1/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

230 LA Casa #230 · Highland Park, FL 33898
2 bd · 2.0 ba · 954 sqft · Condo · 503 Days on market
Built 1975 $552/mo HOA · 38% of rent ↓ 35% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the beauty and tranquility of La Casa Condominiums, a serene retreat nestled among picturesque orange groves. This Mediterranean-style community is a hidden gem, offering lush landscaping, peaceful surroundings, and a relaxed way of life just minutes from town. This 2-bedroom, 2-bathroom condo features luxury vinyl plank flooring throughout, an open-concept living and dining area, with an indoor laundry space.  The furnishings, newer kitchen appliances, and washer/dryer are included with this home, but can be removed should a buyer want that.  Step onto the spacious screened-in porch to enjoy a peaceful pool view, perfect for unwinding with your morning coffee. The master

Key facts

  • Shuffleboard courts
  • Tennis courts
  • Poolside clubhouse

Tags

LUXURY VINYL PLANK FLOORINGSPACIOUS SCREENED-IN PORCHPOOLSIDE CLUBHOUSETENNIS COURTSSHUFFLEBOARD COURTSBEAUTIFULLY MANICURED GROUNDS

Property features AI

Finance

  • Other: Furnished; Homestead exemption claimed
  • Financial info: Total annual HOA/association fees: $6,624; Lease/rent restrictions apply
  • HOA & community: Monthly condo/association fee of $552 (includes pool, common area taxes, maintenance for structure and grounds, private road, sewer, trash, water, recreational facilities, escrow reserves); Association amenities: clubhouse, pool, shuffleboard courts, tennis courts; Association approval required; Pets allowed with restrictions (breed, number, size limits); Community features include clubhouse, pool, community mailbox, deed restrictions, tennis courts

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Cable available and connected; Water and sewer available/connected
  • Home design: Condominium (attached); 2 total stories; unit on floor 2; Faces west; Completed condition
  • Construction: Block and stucco construction; Other type roof; Slab foundation; Building number 7
  • Exterior features: Rear screened porch; Balcony; Sliding doors; Sidewalk; Access to tennis courts

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floor plan; Living room/dining room combo; Split bedroom layout; 7 total rooms
  • Laundry & utility: Washer and dryer included; Laundry located inside, in the kitchen

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 condo listed at $90k.

Deal economics

  • At list price, monthly cash flow is $-36 ($-431/yr) — negative.
  • To cash-flow at today's rent, offer at most $85k (5.8% below list).
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#513 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: amenities F, commute F, health & safety D-.
  • 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: Bartow Elementary Academy (math 55% / reading 72%, grade B, #564 of 2,144 statewide, top 27%, 518 students, 31% FRL); Mclaughlin Academy of Excellence (math 34% / reading 32%, grade F, #437 of 571 statewide, top 77%, 542 students, 68% FRL); Frostproof Middle/Senior High (math 34% / reading 34%, grade F, #394 of 667 statewide, top 60%, 1,150 students, 60% FRL).
  • Market conditions: 501 active listings in the ZIP; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($57k/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 $622 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 503 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 38% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $79,112 (12.0% 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 503 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.60%
Cap rate
5.81%
Cash-on-cash
-1.71%
DSCR
0.92
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-18.6%
Equity multiple
0.34×
Total profit
$-16,494
Equity at exit
$13,404
10-year hold
IRR
-10.1%
Equity multiple
0.37×
Total profit
$-15,841
Equity at exit
$7,773

Cash invested: $25,172 (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 33898

Home prices YoY
-15.1%
Active inventory
501
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,440 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$552
Vacancy / Maint / Mgmt
$302
Net cashflow
$-36

Break-even live

Break-even rent $1,485
Max offer price $84,704
Occupancy floor 97%

Sensitivity live

Price -10% $26 -5% $-5 +0% $-36 +5% $-67 +10% $-98
Rent -10% $-150 -5% $-93 +0% $-36 +5% $21 +10% $78
Rate -1.0pp $9 -0.5pp $-13 base $-36 +0.5pp $-59 +1.0pp $-83

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
$22,475
Closing costs
$2,697
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.

HOA detail condo

Monthly dues
$552 · $6,624/yr
Likely covers
landscapingpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-22
    days on market $89,900 Active 503 DOM
  2. 2026-06-18
    days on market $89,900 Active 500 DOM
  3. 2026-06-17
    days on market $89,900 Active 499 DOM
  4. 2026-06-16
    days on market $89,900 Active 498 DOM
  5. 2026-06-15
    days on market $89,900 Active 497 DOM
  6. 2026-06-13
    days on market $89,900 Active 495 DOM
  7. 2026-06-10
    days on market $89,900 Active 492 DOM
  8. 2026-06-09
    days on market $89,900 Active 491 DOM
  9. 2026-06-08
    days on market $89,900 Active 490 DOM
  10. 2026-06-07
    days on market $89,900 Active 489 DOM
  11. 2026-06-05
    days on market $89,900 Active 486 DOM
  12. 2026-06-03
    days on market $89,900 Active 484 DOM
  13. 2026-06-01
    days on market $89,900 Active 483 DOM
  14. 2026-05-31
    days on market $89,900 Active 482 DOM
  15. 2026-03-12
    price $89,900
  16. 2025-12-17
    price $104,000
  17. 2025-02-03
    listed $137,900 Active

ⓘ 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 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$17,277
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,382
− Management
−$1,382
− HOA
−$6,624
− Depreciation
−$2,615
Taxable loss
−$1,561
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$375
After-tax cash flow
$-56/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 — Highland Park

Score
68/100
State rank
#513
US rank
#9447

Category grades

Amenities F Commute F Cost of living A- Crime A+ Employment A 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
5,431
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
18,527
Household income
$57,224
Rent vs Own
12.6% rent · 87.4% own
Severe rent burden
148.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 1% Other Indo-European 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
▼ -60.62%
Current HPI
340.6056
Rent YoY
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

-34.8% since first listed
3 events — show timeline
  • 2026-03-12 Price Changed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-17 Price Changed $104,000 Stellar MLS as Distributed by MLS Grid
  • 2025-02-03 Listed $137,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…