CashFlowRE
Sign in Sign up
308 W Dixie St
D- Composite 39.77
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 +12.5/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.8/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$185,000

308 W Dixie St · Plant City, FL 33563
2 bd · 2.0 ba · 892 sqft · SingleFamily public records · 6 Days on market
Built 1940 7,560 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2 bedroom/2 bath home located in Plant City. Close to I-4 in case you have to commute. Rear entry to the property keeps front of house aesthetically pleasing.

Key facts

  • Durable metal roof
  • 7,560 sq ft lot
  • Parking

Tags

WELCOMING FRONT PORCHSPACIOUS FLORIDA ROOMSEPARATE LIVING STUDIODURABLE METAL ROOFCOVERED ONE-CAR CARPORTPLENTY OF STORAGE SPACE

Property features AI

Finance

  • Other: Lot is landscaped, level and paved (approx. 0.17 acre, dimensions 56 x 135); Roads are asphalt/paved; Trees and landscaping on lot
  • HOA & community: No HOA/association; Pets allowed

Exterior

  • Parking: Driveway; Carport (1 space)
  • Utilities: Public water; Public sewer; Electricity connected; High-speed internet / broadband available
  • Home design: Single-family residence; One story; South-facing; Residential zoning (R-1)
  • Construction: Frame construction with vinyl siding and asbestos materials; Metal roof; Crawlspace foundation; Built area about 1,438 sq ft
  • Exterior features: Covered, enclosed rear patio/porch; Patio; Rear porch; Exterior lighting; Sidewalk; Storage (shed)

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Solid wood cabinets; Window treatments (including blinds)
  • Laundry & utility: Washer; Dryer; Laundry room (outside)

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 single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $-28 ($-341/yr) — negative.
  • To cash-flow at today's rent, offer at most $180k (2.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (17.2% below list).
  • Recommended offer: $153k (17.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#227 in FL, #3,587 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment C-, commute F.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Wilson Elementary School (math 37% / reading 37%, grade F, #1,609 of 2,144 statewide, top 77%, 317 students, 89% FRL); Plant City High School (math 38% / reading 40%, grade F, #312 of 667 statewide, top 48%, 2,474 students, 58% FRL) — zoned schools average 73% FRL vs 52% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.6%/yr); 181 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($60k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 17y ago; this cycle's ask is 6% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,189 (17.2% 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. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. 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?
  6. 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.
  7. 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.
  8. 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
0.83%
Cap rate
6.11%
Cash-on-cash
-0.66%
DSCR
0.97
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.30×
Total profit
$-36,276
Equity at exit
$27,584
10-year hold
IRR
-22.4%
Equity multiple
0.01×
Total profit
$-51,271
Equity at exit
$15,995

Cash invested: $51,800 (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 33563

Home prices YoY
-23.2%
Rents YoY
-0.6%
Active inventory
181
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,532 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$191 /mo · $2,296/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$-28

Break-even live

Break-even rent $1,568
Max offer price $179,987
Occupancy floor 97%

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
$46,250
Closing costs
$5,550
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1408 Spencer Ct Apt A Plant City, FL 2.0 1.0 754 $1,200 $1.59 24d 1 0.09mi
1309 N Franklin St Plant City, FL 2.0 2.0 1042 $1,750 $1.68 5d 1 0.28mi
507 W Baker St Plant City, FL 2.0 1.0 1000 $1,199 $1.20 24d 1 0.85mi
603 N Dort St Unit 1106-E Plant City, FL 2.0 1.5 1100 $1,699 $1.54 24d 1 0.93mi
603 N Dort St Plant City, FL 1.0–2.0 1.0–2.0 975 $1,699 $1.74 1d 11 0.93mi
603 N Dort St Unit 1106-H Plant City, FL 2.0 1.5 1100 $1,699 $1.54 14d 1 0.93mi
603 N Dort St Unit 1306-2B Plant City, FL 2.0 1.0 900 $1,449 $1.61 22d 1 0.93mi
113 S Collins St Apt 2 Plant City, FL 2.0 1.0 850 $1,400 $1.65 24d 1 1.01mi
111 Pearl St Plant City, FL 2.0 1.0 850 $1,500 $1.76 24d 1 1.05mi
1001 Jenkins St Unit A Plant City, FL 2.0 1.0 1000 $2,050 $2.05 24d 1 1.13mi
1802 W House St Unit B Plant City, FL 2.0 1.0 800 $1,640 $2.05 5d 1 1.14mi
1211 Goldfinch Dr Plant City, FL 1.0–2.0 1.0 770 $1,614 $2.10 1d 12 1.16mi
2210 Thonotosassa Rd Unit 8 Plant City, FL 1.0 1.0 625 $950 $1.52 24d 1 1.26mi
809 1/2 W Warren St Plant City, FL 3.0 2.0 947 $1,650 $1.74 24d 1 1.29mi
501 W Ball St Unit War814 Plant City, FL 2.0 1.0 614 $1,499 $2.44 11d 1 1.42mi
501 W Ball St Unit Bal12135 Plant City, FL 2.0 1.0 624 $1,499 $2.40 24d 1 1.42mi
501 W Ball St Unit Hun303 Plant City, FL 1.0 1.0 614 $1,399 $2.28 24d 1 1.42mi
501 W Ball St Unit 609-02 Plant City, FL 2.0 1.0 780 $1,499 $1.92 3d 1 1.42mi
501 W Ball St Unit 705-13 Plant City, FL 2.0 1.0 780 $1,499 $1.92 22d 1 1.42mi
2120 Village Park Rd Plant City, FL 1.0–3.0 1.0–2.0 1025 $1,575 $1.54 1d 17 1.50mi

Listing history 10 events

  1. 2026-05-17
    status Pending 1709-char remark
  2. 2026-05-12
    price $185,000 1709-char remark
  3. 2026-05-11
    listed $175,000 Active 1709-char remark
  4. 2023-04-04
    soldstatus $179,500 Closed 167-char remark
    Show marketing remark (167 chars)

    Charming 2 bedroom/2 bath home located in Plant City. Close to I-4 in case you have to commute. Rear entry to the property keeps front of house aesthetically pleasing.

  5. 2023-03-03
    status Pending 167-char remark
    Show marketing remark (167 chars)

    Charming 2 bedroom/2 bath home located in Plant City. Close to I-4 in case you have to commute. Rear entry to the property keeps front of house aesthetically pleasing.

  6. 2023-02-27
    listed $179,500 Active 167-char remark
    Show marketing remark (167 chars)

    Charming 2 bedroom/2 bath home located in Plant City. Close to I-4 in case you have to commute. Rear entry to the property keeps front of house aesthetically pleasing.

  7. 2011-10-05
    soldstatus $80,000
  8. 2010-11-16
    historical
  9. 2009-02-13
    listed $79,900
  10. 1991-09-01
    soldstatus $51,500

ⓘ 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
$2,296 · $191/mo
Projected year-2 tax
$2,296 · $191/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$18,383
− Mortgage interest
−$10,363
− Property taxes
−$2,296
− Insurance
−$925
− Repairs & maintenance
−$1,471
− Management
−$1,471
− Depreciation
−$5,382
Taxable loss
−$3,524
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$846
After-tax cash flow
$505/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
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL

Livability — Plant City

Score
76/100
State rank
#227
US rank
#3587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plant City, FL
County
Hillsborough County · 1,540,968 people
City population
68,525
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
25,896
Household income
$60,131
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
932.0

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 43% Hispanic / Latino 39% Black 15% Two or more races 15% Native American 2%
Hispanic origin (detail)
Mexican 24% Puerto Rican 5% Cuban 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
16% · Canada, Jamaica
Languages at home
66% English-only · Spanish 34%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.29%
Current HPI
342.5789
Rent YoY
▼ -0.57%
Metro
Tampa-St. Petersburg-Clearwater, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+259.2% since first listed
10 events — show timeline
  • 2026-05-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-12 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2023-04-04 Sold (MLS) $179,500 Stellar MLS as Distributed by MLS Grid
  • 2023-03-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-02-27 Listed $179,500 Stellar MLS as Distributed by MLS Grid
  • 2011-10-05 Sold (Public Records) $80,000 Public Records
  • 2010-11-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-02-13 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 1991-09-01 Sold (Public Records) $51,500 Public Records

Property tax history

+9.9%/yr

Latest (2025): $2,296 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…