CashFlowRE
Sign in Sign up
4238 Fennec Fox Way 🏗️ New Construction
F Composite 33.42
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 +8.5/30.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Rent growth +3.2/5.0
  • Livability +3.1/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$319,900

4238 Fennec Fox Way · Kathleen, FL 33810
4 bd · 2.0 ba · 1,665 sqft · Land · 77 Days on market
Built 2026 5,662 sqft lot $64/mo HOA · 3% of rent

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

Listing remarks MLS

The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

Key facts

  • Harper floorplan
  • Quartz in kitchen
  • Chef's kitchen

Tags

HARPER FLOORPLANQUARTZ IN KITCHENLUXURY VINYL PLANK FLOORSOPEN-CONCEPT LAYOUTABUNDANT NATURAL LIGHTCHEF'S KITCHEN

Property features AI

Finance

  • Other: Permit number BR-2025-8077; Irrigation equipment installed; Builder license CBC1265174
  • Financial info: Other annual assessment: $2,013; Lease restrictions apply
  • HOA & community: HOA required (Monthly fee $64); Association: Atmos Living Management Group; Community amenities: Pool, sidewalks, street lights; Pets allowed

Exterior

  • Parking: Attached 2-car garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity connected; Underground utilities; Cable available; Phone available; BB/HS internet available; Water connected; Sewer connected
  • Home design: Single family residence; One story; Under construction (projected completion April 24, 2026); North-facing
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; New construction by D.R. Horton (model: Harper)
  • Exterior features: Covered rear porch; Sidewalk; Sliding doors; Trees / landscaped

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Solid surface counters
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Solid surface counters; Split bedroom layout; Thermostat; Walk-in closet(s); Blinds on windows; Smoke detector(s)
  • Laundry & utility: Inside laundry room; Washer; Dryer; Inside utility

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ 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 4-bed/2.0-bath land listed at $320k.

Deal economics

  • At list price, monthly cash flow is $-283 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $279k (12.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $252k (21.2% below list).
  • Recommended offer: $252k (21.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#752 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, amenities F, commute 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: Socrum Elementary School (math 44% / reading 35%, grade F, #1,513 of 2,144 statewide, top 73%, 546 students, 65% FRL); Kathleen Senior High School (math 19% / reading 31%, grade F, #501 of 667 statewide, top 75%, 2,051 students, 59% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: Rents rising (+2.8%/yr); 504 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($70k/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.
  • 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 77 days — a 6% lower offer ($301k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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; major 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 $252,078 (21.2% 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 77 days. Have you received any prior offers? Is the seller open to a 21% 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. 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. 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 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
0.79%
Cap rate
5.23%
Cash-on-cash
-3.80%
DSCR
0.83
GRM
10.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.78% rent growth · sell at horizon

5-year hold
IRR
-22.9%
Equity multiple
0.21×
Total profit
$-70,363
Equity at exit
$47,698
10-year hold
IRR
-17.9%
Equity multiple
0.03×
Total profit
$-86,468
Equity at exit
$27,659

Cash invested: $89,572 (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 33810

Rents YoY
2.8%
Active inventory
504
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,521 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax est. 1.5%
$400 /mo · $4,798/yr
Insurance
$133
HOA
$64
Vacancy / Maint / Mgmt
$529
Net cashflow
$-283

Break-even live

Break-even rent $2,879
Max offer price $278,900
Occupancy floor

Sensitivity live

Price -10% $-62 -5% $-173 +0% $-283 +5% $-394 +10% $-504
Rent -10% $-482 -5% $-383 +0% $-283 +5% $-184 +10% $-84
Rate -1.0pp $-122 -0.5pp $-202 base $-283 +0.5pp $-366 +1.0pp $-451

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
$79,975
Closing costs
$9,597
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3923 Ward Rd Lakeland, FL 3.0 2.0 1344 $2,595 $1.93 11d 1 0.50mi
3366 Mahogany Pointe Loop Lakeland, FL 3.0 2.0 1566 $2,125 $1.36 4d 1 1.23mi
3382 Winchester Estates Cir Lakeland, FL 3.0 2.0 1488 $1,999 $1.34 4d 1 1.47mi
8426 Greystone Dr Lakeland, FL 3.0 2.0 1555 $2,350 $1.51 24d 1 1.47mi

HOA detail

Monthly dues
$64 · $768/yr

Listing history 12 events

  1. 2026-06-03
    statusdays on market $319,900 Pending 77 DOM
  2. 2026-06-01
    days on market $319,900 Active 76 DOM
  3. 2026-05-31
    days on market $319,900 Active 75 DOM
  4. 2026-05-08
    price $322,990
  5. 2026-05-06
    price $322,990 237-char remark
    Show marketing remark (237 chars)

    The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

  6. 2026-04-17
    price $318,690
  7. 2026-04-09
    price $318,690 237-char remark
    Show marketing remark (237 chars)

    The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

  8. 2026-03-31
    price $321,990
    Show marketing remark (237 chars)

    The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

  9. 2026-03-31
    price $321,990 237-char remark
    Show marketing remark (237 chars)

    The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

  10. 2026-03-24
    listed $319,990 Active 237-char remark
    Show marketing remark (237 chars)

    The property is located at 4238 Fennec Fox Way LAKELAND FL 33810 priced at 322990, the square foot and stories are 1665, 1.The number of bath is 2, halfbath is 0 there are 4 bedrooms and 2 garages. For more details please, call or email.

  11. 2026-03-23
    price $319,990
  12. 2026-03-17
    listed $316,990 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,249
− Mortgage interest
−$17,919
− Property taxes
−$4,798
− Insurance
−$1,600
− Repairs & maintenance
−$2,420
− Management
−$2,420
− HOA
−$768
− Depreciation
−$9,306
Taxable loss
−$8,982
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,156
After-tax cash flow
$-1,244/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 — Kathleen

Score
62/100
State rank
#752
US rank
#16450

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
52,734
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
55,137
Household income
$69,986
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
1208.0

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 0.58)
Race & ethnicity
White 59% Hispanic / Latino 23% Black 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 9% Cuban 5%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
79% English-only · Spanish 17% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -194.94%
Current HPI
320.7366
Rent YoY
▲ 2.78%
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

+1.9% since first listed
9 events — show timeline
  • 2026-05-08 Price Changed $322,990 Stellar MLS as Distributed by MLS Grid
  • 2026-05-06 Price Changed $322,990 Zillow
  • 2026-04-17 Price Changed $318,690 Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Price Changed $318,690 Zillow
  • 2026-03-31 Price Changed $321,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $321,990 Zillow
  • 2026-03-24 Listed $319,990 Zillow
  • 2026-03-23 Price Changed $319,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Listed $316,990 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…