CashFlowRE
Sign in Sign up
9000 US Hwy 192 # 537 #537 🌊 Lakefront
D+ Composite 49.48
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 +15.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.4/10.0
  • DSCR +4.9/10.0
  • Appreciation +4.8/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0

$149,900

9000 US Hwy 192 # 537 #537 · Four Corners, FL 34714
2 bd · 1.0 ba · 408 sqft · Condo public records · 66 Days on market
Built 1987 $256/mo HOA · 16% of rent

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

Listing remarks MLS

2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

Key facts

  • Replumbed
  • Membrane roof
  • Double pane windows

Tags

COVERED ENTRANCECOVERED REAR PORCHPRIVATE PATIO AREAMEMBRANE ROOFREPLUMBEDDOUBLE PANE WINDOWS

Property features AI

Finance

  • Other: Furnished; Boat access to Lake Davenport with private boat ramp, fishing pier, and skiing allowed
  • Financial info: Lease restrictions apply
  • HOA & community: HOA required (Association: Sabrina Stone); Monthly HOA approximately $256 (quarterly fees noted); Association includes 24-hour guard, cable TV, pool, reserves, insurance, grounds maintenance, management, private road, recreational facilities, security, sewer, trash, water; Community amenities: clubhouse, dog park, playground, pool, tennis and pickleball courts, shuffleboard, golf, golf carts allowed, storage, wheelchair access, street lights; Buyer/association approval required; Senior community

Exterior

  • Parking: Driveway
  • Security: Gated community; Smoke detectors
  • Utilities: Private well water; Private sewer; Cable connected; Broadband/high-speed internet available; Electricity connected; Underground utilities; Water connected; Sewer connected
  • Home design: Manufactured single-wide home; One level; Faces west
  • Construction: Vinyl siding; Membrane roof; Built on crawlspace
  • Exterior features: Covered front and rear porches; Patio; Sliding doors; Rain gutters; Private lot; Level lot; Paved access; Asphalt road

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate; Crawlspace foundation
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Thermal windows; Electric freestanding fireplace
  • Laundry & utility: Washer; Dryer; Tankless water heater; Laundry inside

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/1.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $69 ($831/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.2% in Four Corners — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: amenities F, health & safety 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: Loughman Oaks Elementary School (math 36% / reading 36%, grade F, #1,670 of 2,144 statewide, top 78%, 1,052 students, 37% FRL); Lake Alfred Polytech Academy (math 41% / reading 43%, grade D-, #340 of 571 statewide, top 61%, 645 students, 59% 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 falling (-3.5%/yr); 729 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • In year one you build about $541 of equity ($1k loan paydown + $-495 appreciation (-0.3% local appreciation)).
  • 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 66 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $58k; list at $150k implies a 156% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  11. 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.
  12. 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.
  13. 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
1.04%
Cap rate
6.85%
Cash-on-cash
1.98%
DSCR
1.09
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.33% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.84×
Total profit
$-6,741
Equity at exit
$41,069
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-306
Equity at exit
$47,447

Cash invested: $41,972 (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 34714

Home prices YoY
-0.1%
Rents YoY
-3.5%
Active inventory
729
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,555 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$55 /mo · $660/yr
Insurance
$62
HOA
$256
Vacancy / Maint / Mgmt
$327
Net cashflow
$69

Break-even live

Break-even rent $1,468
Max offer price $149,900
Occupancy floor 91%

Sensitivity live

Price -10% $154 -5% $112 +0% $69 +5% $27 +10% $-16
Rent -10% $-54 -5% $8 +0% $69 +5% $131 +10% $192
Rate -1.0pp $145 -0.5pp $107 base $69 +0.5pp $30 +1.0pp $-9

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
$37,475
Closing costs
$4,497
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
9000 US Highway 192 #115 Clermont, FL 1.0 1.0 364 $950 $2.61 12d 1 0.17mi

HOA detail condo

Monthly dues
$256 · $3,072/yr
Likely covers
waterpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $149,900 Active 66 DOM
  2. 2026-06-17
    days on market $149,900 Active 65 DOM
  3. 2026-06-16
    days on market $149,900 Active 64 DOM
  4. 2026-06-15
    days on market $149,900 Active 63 DOM
  5. 2026-06-13
    days on market $149,900 Active 61 DOM
  6. 2026-06-10
    days on market $149,900 Active 58 DOM
  7. 2026-06-09
    days on market $149,900 Active 57 DOM
  8. 2026-06-08
    days on market $149,900 Active 56 DOM
  9. 2026-06-07
    days on market $149,900 Active 55 DOM
  10. 2026-06-05
    days on market $149,900 Active 52 DOM
  11. 2026-06-03
    days on market $149,900 Active 51 DOM
  12. 2026-06-03
    days on market $149,900 Active 50 DOM
  13. 2026-06-01
    days on market $149,900 Active 49 DOM
  14. 2026-05-31
    days on market $149,900 Active 48 DOM
  15. 2026-04-13
    listed $149,900 Active
  16. 2015-11-18
    soldstatus $58,500 Sold 773-char remark
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  17. 2015-11-18
    soldstatus $19,500
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  18. 2015-11-18
    soldstatus $19,500
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  19. 2015-11-18
    soldstatus $19,500
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  20. 2015-10-30
    status Pending 773-char remark
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  21. 2015-09-19
    status Active 773-char remark
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  22. 2015-09-14
    historical 773-char remark
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  23. 2015-03-19
    listed $64,500 Active 773-char remark
    Show marketing remark (773 chars)

    2/bed – 1/bath all one floor FURNISHED home in great condition! Laminate flooring throughout, moveable island in kitchen, drywalled, new a/c 2013, new roof and washer and dryer 2014. Nice double driveway. Priced to sell! Golf cart does not convey. ORO is a gated lakefront community and features two large heated pools, one heated kiddie pool, children's playground, lighted tennis courts, pickle ball, shuffleboard, par 3 golf course, mini golf fun site, volley ball court, basketball court, bocce ball and horseshoes. There are facilities for all water sports, including a boat ramp. Bring your boat or jet ski and enjoy water skiing and fishing. The clubhouse has a library, lounge where you can play cards or relax, and a large auditorium for community events.

  24. 2007-05-11
    soldstatus $32,000
  25. 2007-05-11
    soldstatus $32,000
  26. 1973-05-01
    soldstatus $6,500

ⓘ 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
$660 · $55/mo
Projected year-2 tax
$1,244 · $104/mo
Expected delta
+$584/yr (+$49/mo · 88.6%)

ⓘ 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 9/10 Extreme 7 d/yr ≥107°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
$18,665
− Mortgage interest
−$8,397
− Property taxes
−$660
− Insurance
−$750
− Repairs & maintenance
−$1,493
− Management
−$1,493
− HOA
−$3,072
− Depreciation
−$4,361
Taxable loss
−$1,560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$374
After-tax cash flow
$1,206/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 — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, FL
County
Lake County · 364,602 people
City population
27,422
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,200
Household income
$75,392
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
953.0

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 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 25% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 17% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 3% Italian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
76% English-only · Spanish 19% Other Indo-European 1% Other Asian/Pacific 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
▼ -0.33%
Current HPI
256.1331
Rent YoY
▼ -3.46%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+2206.2% since first listed
12 events — show timeline
  • 2026-04-13 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2015-11-18 Sold (Public Records) $19,500 Public Records
  • 2015-11-18 Sold (Public Records) $19,500 Public Records
  • 2015-11-18 Sold (Public Records) $19,500 Public Records
  • 2015-11-18 Sold (MLS) $58,500 Stellar MLS as Distributed by MLS Grid
  • 2015-10-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-09-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-09-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-03-19 Listed $64,500 Stellar MLS as Distributed by MLS Grid
  • 2007-05-11 Sold (Public Records) $32,000 Public Records
  • 2007-05-11 Sold (Public Records) $32,000 Public Records
  • 1973-05-01 Sold (Public Records) $6,500 Public Records

Property tax history

-0.2%/yr

Latest (2025): $660 · +24.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…