CashFlowRE
Sign in Sign up
696 Avenue C SE Duplex
D+ Composite 48.88
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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$329,000

696 Avenue C SE · Winter Haven, FL 33880
2 bd · 1.0 ba · 2,675 sqft · MultiFamily public records · 100 Days on market
Built 1964 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

SOUTHEAST DUPLEX. THIS WELL MAINTAINED INCOME PROPERTY HAS A GREAT SE LOCATION, NEAR SCHOOLS, DOWNTOWN, AND SHOPPING. EACH UNIT HAS A TWO SPACE, ATTACHED CARPORT AND LAUNDRY ROOM. BOTH UNITS ARE OCCUPIED. THIS IS NOT YOUR TYPICAL SIDE-BY-SIDE DUPLEX. 2BR-1BA apprx 885sf, appliances refrigerator, range, (2020) dishwasher new in 2020; Central H/A installed 2017. 2BR-2BA apprx 1790 sf . has appliances, refrigerator, cooktop, wall oven, dishwasher. Central H/A installed 2019. Each unit has their own private storage/utility room with washer/dryer hookups and private drive for parking.

Key facts

  • Immediate cash flow
  • Strong rental demand
  • Turnkey property

Tags

FULLY LEASED DUPLEXIMMEDIATE CASH FLOWSTRONG RENTAL DEMANDPRIME LOCATIONTURNKEY PROPERTYSTABLE INCOME

Property features AI

Finance

  • Other: Zoned R-3; Total living area reported as 2,675 square feet
  • Financial info: Gross income reported at $33,960; Annual net income reported at $24,000; Pro forma rents listed: one unit at $1,395/month and one unit at $1,435/month
  • HOA & community: No HOA

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected
  • Home design: Duplex (residential income property); Single building with two units
  • Construction: Block construction; Shingle roof; Slab foundation
  • Exterior features: Asphalt road access; Lot dimensions approximately 85 x 140; Lot size about 0.27 acres (1/4 to less than 1/2 acre)

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Four bedrooms total; Two 2-bedroom units (one unit listed with 2 beds and 1 bath; one unit listed with 2 beds and 2 baths)
  • Bathrooms: Unit bathroom counts: one unit with 1 bath, one unit with 2 baths
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • Laundry & utility: Washer hookup

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 × 2-bed/1.5-bath units multifamily listed at $329k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive. Per door: $146/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $320k (2.7% below list).
  • Recommended offer: $299k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#291 in FL, #4,898 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools C-, employment C-, 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 (+2.5%/yr); 341 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • At $3,202/mo this rent would consume 68% of the median local household income ($56k/yr) (locally 1412% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 100 days — a 9% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $299,390 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
0.97%
Cap rate
7.36%
Cash-on-cash
3.81%
DSCR
1.17
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.47% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.61×
Total profit
$-36,338
Equity at exit
$49,055
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-14,424
Equity at exit
$28,446

Cash invested: $92,120 (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 33880

Home prices YoY
-16.2%
Rents YoY
2.5%
Active inventory
341
Price-to-rent
17.1×

Monthly cashflow live

Estimated rent
$3,202 high interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$374 /mo · $4,493/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$293

Break-even live

Break-even rent $2,831
Max offer price $329,000
Occupancy floor 86%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,202

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
$82,250
Closing costs
$9,870
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1300 S Lake Howard Dr Winter Haven, FL 1.0–3.0 1.5–2.0 1464 $1,788 $1.22 10d 20 1.38mi

Listing history 15 events

  1. 2026-05-22
    status Pending
  2. 2026-03-03
    status Active
  3. 2026-02-25
    status Pending
  4. 2026-02-12
    status Active
  5. 2026-02-06
    status Pending
  6. 2026-02-05
    status Active
  7. 2026-01-27
    historical
  8. 2026-01-21
    listed $329,000 Active
  9. 2024-08-08
    historical $1,375
  10. 2024-07-26
    listed $1,375
  11. 2022-03-21
    soldstatus $325,000
  12. 2022-03-17
    soldstatus $325,000 Closed 592-char remark
    Show marketing remark (592 chars)

    SOUTHEAST DUPLEX. THIS WELL MAINTAINED INCOME PROPERTY HAS A GREAT SE LOCATION, NEAR SCHOOLS, DOWNTOWN, AND SHOPPING. EACH UNIT HAS A TWO SPACE, ATTACHED CARPORT AND LAUNDRY ROOM. BOTH UNITS ARE OCCUPIED. THIS IS NOT YOUR TYPICAL SIDE-BY-SIDE DUPLEX. 2BR-1BA apprx 885sf, appliances refrigerator, range, (2020) dishwasher new in 2020; Central H/A installed 2017. 2BR-2BA apprx 1790 sf . has appliances, refrigerator, cooktop, wall oven, dishwasher. Central H/A installed 2019. Each unit has their own private storage/utility room with washer/dryer hookups and private drive for parking.

  13. 2022-01-25
    status Pending 592-char remark
    Show marketing remark (592 chars)

    SOUTHEAST DUPLEX. THIS WELL MAINTAINED INCOME PROPERTY HAS A GREAT SE LOCATION, NEAR SCHOOLS, DOWNTOWN, AND SHOPPING. EACH UNIT HAS A TWO SPACE, ATTACHED CARPORT AND LAUNDRY ROOM. BOTH UNITS ARE OCCUPIED. THIS IS NOT YOUR TYPICAL SIDE-BY-SIDE DUPLEX. 2BR-1BA apprx 885sf, appliances refrigerator, range, (2020) dishwasher new in 2020; Central H/A installed 2017. 2BR-2BA apprx 1790 sf . has appliances, refrigerator, cooktop, wall oven, dishwasher. Central H/A installed 2019. Each unit has their own private storage/utility room with washer/dryer hookups and private drive for parking.

  14. 2022-01-22
    listed $325,000 Active 592-char remark
    Show marketing remark (592 chars)

    SOUTHEAST DUPLEX. THIS WELL MAINTAINED INCOME PROPERTY HAS A GREAT SE LOCATION, NEAR SCHOOLS, DOWNTOWN, AND SHOPPING. EACH UNIT HAS A TWO SPACE, ATTACHED CARPORT AND LAUNDRY ROOM. BOTH UNITS ARE OCCUPIED. THIS IS NOT YOUR TYPICAL SIDE-BY-SIDE DUPLEX. 2BR-1BA apprx 885sf, appliances refrigerator, range, (2020) dishwasher new in 2020; Central H/A installed 2017. 2BR-2BA apprx 1790 sf . has appliances, refrigerator, cooktop, wall oven, dishwasher. Central H/A installed 2019. Each unit has their own private storage/utility room with washer/dryer hookups and private drive for parking.

  15. 1993-07-16
    soldstatus $75,000

ⓘ 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
$4,493 · $374/mo
Projected year-2 tax
$4,493 · $374/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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°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
$38,424
− Mortgage interest
−$18,429
− Property taxes
−$4,493
− Insurance
−$1,645
− Repairs & maintenance
−$3,074
− Management
−$3,074
− Depreciation
−$9,571
Taxable loss
−$1,862
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$447
After-tax cash flow
$3,960/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 — Winter Haven

Score
74/100
State rank
#291
US rank
#4898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winter Haven, FL
County
Polk County · 740,051 people
City population
121,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
43,371
Household income
$56,390
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1412.0

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 0.65)
Race & ethnicity
White 49% Hispanic / Latino 27% Black 17% Two or more races 14% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 10% Cuban 2%
Common ancestry
Hispanic 2% Lithuanian 1% Italian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
74% English-only · Spanish 21% French/Haitian/Cajun 4%

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
▼ -61.41%
Current HPI
317.8788
Rent YoY
▲ 2.47%
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

+338.7% since first listed
15 events — show timeline
  • 2026-05-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-12 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-01-21 Listed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-08 Rental Removed $1,375 SHOWMOJO
  • 2024-07-26 Listed for Rent $1,375 SHOWMOJO
  • 2022-03-21 Sold (Public Records) $325,000 Public Records
  • 2022-03-17 Sold (MLS) $325,000 Stellar MLS as Distributed by MLS Grid
  • 2022-01-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-01-22 Listed $325,000 Stellar MLS as Distributed by MLS Grid
  • 1993-07-16 Sold (Public Records) $75,000 Public Records

Property tax history

+10.3%/yr

Latest (2025): $4,493 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…