CashFlowRE
Sign in Sign up
19 Anchor Inn Rd
C+ Composite 60.69
Why this score? — see what drove the C+ 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 +26.2/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Schools +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

19 Anchor Inn Rd · Poinciana, FL 33898
2 bd · 2.0 ba · 720 sqft · Manufactured public records · 12 Days on market
Built 1970 5,985 sqft lot $8/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Quaint little Fishing Community with water access at Camp Lester Bait Store and Camp Mack being only a few minutes away from Kissimmee Chain of Lakes. This single wide mobile home has two bedrooms, two bathrooms and a generous living/dining space. Very quiet atmosphere with great oak trees. Between either of Florida's beautiful coasts. Convenient to shopping, restaurants and medical on State Road 60, less than 20 minutes away. Call today!

Key facts

  • Great oak trees
  • Water access
  • 5,985 sq ft lot

Tags

WATER ACCESSGREAT OAK TREESKISSIMMEE CHAIN OF LAKESCONVENIENT TO SHOPPINGCONVENIENT TO RESTAURANTSCONVENIENT TO MEDICAL

Property features AI

Finance

  • Other: No special equipment listed; No waterfront or water access
  • HOA & community: Anchor Inn Road association with an annual fee of $100 (about $8.33/month); Association fee required; Pets allowed

Exterior

  • Utilities: Well water; Septic tank; Electricity connected
  • Home design: Residential mobile home; Single wide; One level; Faces west; Entry on one level
  • Construction: Built with other construction materials; Membrane roof; Crawlspace foundation; Living area about 720 square feet
  • Exterior features: Paved road access; Lot approximately 0.14 acres

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Built-in features; Kitchen and family room combo; Blinds
  • Laundry & utility: Washer; Dryer; Laundry closet

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 manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 9.4% vs local median 4.3% in Poinciana — 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 57/100 on livability (#859 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, 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: 500 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 $829 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $55k; list at $120k implies a 118% 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; major 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 $119,900

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.37%
Cash-on-cash
10.98%
DSCR
1.49
GRM
7.1

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
0.1%
Equity multiple
1.00×
Total profit
$151
Equity at exit
$17,877
10-year hold
IRR
9.8%
Equity multiple
1.76×
Total profit
$25,362
Equity at exit
$10,367

Cash invested: $33,572 (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 33898

Home prices YoY
-15.1%
Active inventory
500
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,408 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$118 /mo · $1,418/yr
Insurance
$50
HOA
$8
Vacancy / Maint / Mgmt
$296
Net cashflow
$307

Break-even live

Break-even rent $1,019
Max offer price $119,900
Occupancy floor 73%

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
$29,975
Closing costs
$3,597
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.

HOA detail

Monthly dues
$8 · $96/yr
Likely covers
water

Listing history 10 events

  1. 2026-06-18
    days on market $119,900 Active 12 DOM
  2. 2026-06-17
    days on market $119,900 Active 11 DOM
  3. 2026-06-16
    days on market $119,900 Active 10 DOM
  4. 2026-06-15
    days on market $119,900 Active 9 DOM
  5. 2026-06-13
    days on market $119,900 Active 7 DOM
  6. 2026-06-10
    days on market $119,900 Active 4 DOM
  7. 2026-06-09
    days on market $119,900 Active 3 DOM
  8. 2026-06-08
    days on market $119,900 Active 2 DOM
  9. 2026-06-07
    remarks 442-char remark
  10. 2026-06-07
    listed $119,900 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
$1,418 · $118/mo
Projected year-2 tax
$1,418 · $118/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$16,895
− Mortgage interest
−$6,716
− Property taxes
−$1,418
− Insurance
−$600
− Repairs & maintenance
−$1,352
− Management
−$1,352
− HOA
−$96
− Depreciation
−$3,488
Taxable income
$1,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$450
After-tax cash flow
$3,238/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 — Poinciana

Score
57/100
State rank
#859
US rank
#21760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
91,336
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

+118.0% since first listed
2 events — show timeline
  • 2026-06-05 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2015-07-10 Sold (Public Records) $55,000 Public Records

Property tax history

+11.5%/yr

Latest (2025): $1,418 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…