CashFlowRE
Sign in Sign up
270 Old Bartow Lake Wales
F Composite 25.61
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).

  • ARV discount +7.5/15.0
  • Cash flow +5.7/30.0
  • Schools +3.5/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.1/10.0
  • 1% rule +0.0/10.0
  • Appreciation +0.0/10.0

$295,000

270 Old Bartow Lake Wales · Alturas, FL 33830
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 9 Days on market
Built 2025 0.42 ac lot

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

Listing remarks

Welcome to this beautiful property featuring A new 2025 manufactured home situated on a spacious lot. This move-in-ready home offers a bright open floor plan. modern finishes and comfortable living spaces designed for today's lifestyle. The kitchen features ample cabinetry, generous counter space and island. A open layout that flows seamlessly into the living and dining room, making it perfect for everyday living and entertaining. The primary suite provides a private retreat with a spacious bedroom and en-suite bath, while 3 additional bedrooms give flexibility for family, guests or home office. The property offers plently of outdoor space for gardening, recreation, pets or futurei improve

Key facts

  • 0.42 acre lot
  • Built 2025
  • Listed 9 days

Property features AI

Finance

  • Other: Homestead exempt; Total living area approximately 1920 square feet; Lot about 0.41 acre (0.25–0.5 acre range)
  • Financial info: No lease restrictions
  • HOA & community: No association; Pets allowed (cats and dogs)

Exterior

  • Parking: Public maintained road access
  • Security: Smoke detectors
  • Utilities: Well water; Septic tank; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Manufactured double-wide home; One story; Faces east; Completed condition; Made by Clayton
  • Construction: Metal siding; Shingle roof; Pillar/Post/Pier foundation
  • Exterior features: Balcony; Sliding doors; Wood fencing; Cleared lot; Paved and asphalt access; Located in county (not city)

Interior

  • Kitchen: Dishwasher; Microwave; Range; Range hood; Refrigerator; Electric water heater; Exhaust fan
  • Bedrooms: 4 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Open floorplan; Split bedroom layout; Thermostat; Walk-in closets; Family room
  • Laundry & utility: Inside laundry room; Electric dryer 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-bed/1.0-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $-606 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (36.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (51.7% below list).
  • Recommended offer: $142k (51.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#678 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment 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: Alturas Elementary School (math 57% / reading 47%, grade C-, #990 of 2,144 statewide, top 48%, 350 students, 61% FRL); Bartow Middle School (math 33% / reading 36%, grade F, #421 of 571 statewide, top 74%, 1,046 students, 63% FRL); Bartow Senior High School (math 26% / reading 46%, grade F, #359 of 667 statewide, top 55%, 2,125 students, 44% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: Rents rising (+2.7%/yr); 392 active listings in the ZIP; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $65k; list at $295k implies a 354% 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 $142,416 (51.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.48%
Cap rate
3.83%
Cash-on-cash
-8.81%
DSCR
0.61
GRM
17.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
-32.3%
Equity multiple
-0.05×
Total profit
$-86,994
Equity at exit
$43,985
10-year hold
IRR
-39.2%
Equity multiple
-0.55×
Total profit
$-127,799
Equity at exit
$25,506

Cash invested: $82,600 (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 33830

Home prices YoY
-19.8%
Rents YoY
2.7%
Active inventory
392
Price-to-rent
17.3×

Monthly cashflow live

Estimated rent
$1,424 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$62 /mo · $739/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$-606

Break-even live

Break-even rent $2,192
Max offer price $187,872
Occupancy floor

Sensitivity live

Price -10% $-439 -5% $-523 +0% $-606 +5% $-690 +10% $-773
Rent -10% $-719 -5% $-663 +0% $-606 +5% $-550 +10% $-494
Rate -1.0pp $-458 -0.5pp $-531 base $-606 +0.5pp $-683 +1.0pp $-761

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
$73,750
Closing costs
$8,850
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.

Listing history 7 events

  1. 2026-06-22
    days on market $295,000 Active 9 DOM
  2. 2026-06-18
    days on market $295,000 Active 6 DOM
  3. 2026-06-17
    days on market $295,000 Active 5 DOM
  4. 2026-06-16
    days on market $295,000 Active 4 DOM
  5. 2026-06-15
    days on market $295,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $295,000 Active 1 DOM

ⓘ 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
$739 · $62/mo
Projected year-2 tax
$2,448 · $204/mo
Expected delta
+$1,709/yr (+$142/mo · 231.3%)

ⓘ 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 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$17,090
− Mortgage interest
−$16,525
− Property taxes
−$739
− Insurance
−$1,475
− Repairs & maintenance
−$1,367
− Management
−$1,367
− Depreciation
−$8,582
Taxable loss
−$12,965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,112
After-tax cash flow
$-4,166/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 — Alturas

Score
64/100
State rank
#678
US rank
#14100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alturas, FL
County
Polk County · 740,051 people
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
33,740
Household income
$63,918
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
681.0

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 0.62)
Race & ethnicity
White 55% Hispanic / Latino 22% Black 18% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 13% Puerto Rican 5%
Common ancestry
Italian 3% Slovak 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
81% English-only · Spanish 17% 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
▼ -82.47%
Current HPI
333.3392
Rent YoY
▲ 2.72%
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

+353.8% since first listed
2 events — show timeline
  • 2026-06-12 Listed $295,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-18 Sold (Public Records) $65,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $739 · +19.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…