CashFlowRE
Sign in Sign up
210 S Orange Ave 10-Plex
D Composite 42.01
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 +14.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • 1% rule +3.6/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,850,000

210 S Orange Ave · Bartow, FL 33830
30 bd · 20.0 ba · 1,976 sqft · MultiFamily public records · 62 Days on market
Built 2000 0.82 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 10 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Well maintained 10 unit apartment complex with 2 duplexes and 2 triplexes. 6 units have 3 bedrooms/2 baths and 4 units have 2 bedrooms/2 baths. Units have washer/dryer hook-ups. 2 parking spaces for each unit. All roofs replaced 2017-2019. HVAC UNITS in 7 out of 10 replaced 2015-2019. Close to downtown and courthouse.

Key facts

  • Open floor plan
  • Walk in shower
  • Turnkey opportunity

Tags

TURNKEY OPPORTUNITYOPEN FLOOR PLANCERAMIC WOOD LOOK TILEBREAKFAST BAR SEATINGTUB SHOWER COMBINATIONWALK IN SHOWER

Property features AI

Finance

  • Other: Property type: Residential income (quadruplex); Total acreage about 0.82 acres; Lot features: city limits, in-county
  • Financial info: Annual net income reported; Tenants pay electricity and water; Multiple rental unit types with pro forma rents (approx. $1,550 for 3-bed, $1,275 for 2-bed)
  • HOA & community: No association; Street lights in the community

Exterior

  • Parking: Assigned parking; Guest parking
  • Security: Security lights
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available; Electricity connected; Water connected; Sewer connected
  • Home design: Residential income property (quadruplex); Completed condition; Single-level buildings; R-3 zoning
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Total of 4 buildings on site
  • Exterior features: Patio; Porch; Fenced; Exterior lighting; Sidewalks; Sliding doors; Landscaped grounds; Paved surfaces

Interior

  • Kitchen: Dishwasher; Disposal; Range; Refrigerator; Electric water heater
  • Bedrooms: Total of 26 bedrooms (building total); Typical unit types include 3-bedroom and 2-bedroom units
  • Flooring: Carpet; Tile
  • Bathrooms: Units with 2 bathrooms (per unit type: 3-bed units have 2 baths; 2-bed units have 2 baths)
  • Heating & cooling: Central heat; Central air conditioning
  • Interior features: Ceiling fans; Kitchen/family room combo; Open floor plan; Split bedroom layout; Thermostat; Walk-in closets; Blinds on windows; Inside utility room
  • Laundry & utility: Washer hookup; Electric dryer hookup; Inside utility

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 6×3bd/2.0ba + 4×2bd/2.0ba units multifamily listed at $1.85M.

Deal economics

  • At list price, monthly cash flow is $270 ($3k/yr) — positive. Per door: $27/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.59M (14.2% below list).
  • Recommended offer: $1.59M (14.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#526 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D-, 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.
  • Zoned schools: Floral Avenue Elementary School (math 36% / reading 38%, grade F, #1,609 of 2,144 statewide, top 77%, 611 students, 56% 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).
  • 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).
  • At $15,880/mo this rent would consume 298% of the median local household income ($64k/yr) (locally 681% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $13k of loan paydown is wiped out by about $56k 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 62 days — a 6% lower offer ($1.74M) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $1.00M; list at $1.85M implies a 85% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,588,000 (14.2% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
0.86%
Cap rate
6.47%
Cash-on-cash
0.63%
DSCR
1.03
GRM
9.7

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
-15.6%
Equity multiple
0.45×
Total profit
$-287,090
Equity at exit
$275,841
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-246,317
Equity at exit
$159,954

Cash invested: $518,000 (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
88.9×

Monthly cashflow live

Estimated rent
$15,880 high interval (Pro) →
Mortgage (P&I)
$9,702
Tax from tax record
$1,802 /mo · $21,628/yr
Insurance
$771
HOA
$0
Vacancy / Maint / Mgmt
$3,335
Net cashflow
$270

Break-even live

Break-even rent $15,538
Max offer price $1,850,000
Occupancy floor 93%

Sensitivity live

Price -10% $1,318 -5% $794 +0% $270 +5% $-253 +10% $-777
Rent -10% $-984 -5% $-357 +0% $270 +5% $898 +10% $1,525
Rate -1.0pp $1,202 -0.5pp $741 base $270 +0.5pp $-209 +1.0pp $-697

10-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (10 units) $15,880

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
$462,500
Closing costs
$55,500
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 21 events

  1. 2026-06-22
    days on market $1,850,000 Active 62 DOM
  2. 2026-06-18
    days on market $1,850,000 Active 59 DOM
  3. 2026-06-17
    days on market $1,850,000 Active 58 DOM
  4. 2026-06-16
    days on market $1,850,000 Active 57 DOM
  5. 2026-06-15
    days on market $1,850,000 Active 56 DOM
  6. 2026-06-13
    days on market $1,850,000 Active 54 DOM
  7. 2026-06-10
    days on market $1,850,000 Active 51 DOM
  8. 2026-06-09
    days on market $1,850,000 Active 50 DOM
  9. 2026-06-08
    days on market $1,850,000 Active 49 DOM
  10. 2026-06-07
    days on market $1,850,000 Active 48 DOM
  11. 2026-06-05
    days on market $1,850,000 Active 45 DOM
  12. 2026-06-03
    days on market $1,850,000 Active 44 DOM
  13. 2026-06-03
    days on market $1,850,000 Active 43 DOM
  14. 2026-06-01
    days on market $1,850,000 Active 42 DOM
  15. 2026-05-31
    days on market $1,850,000 Active 41 DOM
  16. 2026-04-20
    listed $1,850,000 Active
  17. 2023-06-13
    historical
  18. 2021-04-13
    soldstatus $1,000,000 Closed 321-char remark
    Show marketing remark (321 chars)

    Well maintained 10 unit apartment complex with 2 duplexes and 2 triplexes. 6 units have 3 bedrooms/2 baths and 4 units have 2 bedrooms/2 baths. Units have washer/dryer hook-ups. 2 parking spaces for each unit. All roofs replaced 2017-2019. HVAC UNITS in 7 out of 10 replaced 2015-2019. Close to downtown and courthouse.

  19. 2021-04-01
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Well maintained 10 unit apartment complex with 2 duplexes and 2 triplexes. 6 units have 3 bedrooms/2 baths and 4 units have 2 bedrooms/2 baths. Units have washer/dryer hook-ups. 2 parking spaces for each unit. All roofs replaced 2017-2019. HVAC UNITS in 7 out of 10 replaced 2015-2019. Close to downtown and courthouse.

  20. 2021-02-12
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Well maintained 10 unit apartment complex with 2 duplexes and 2 triplexes. 6 units have 3 bedrooms/2 baths and 4 units have 2 bedrooms/2 baths. Units have washer/dryer hook-ups. 2 parking spaces for each unit. All roofs replaced 2017-2019. HVAC UNITS in 7 out of 10 replaced 2015-2019. Close to downtown and courthouse.

  21. 2021-01-29
    listed $1,195,000 Active 321-char remark
    Show marketing remark (321 chars)

    Well maintained 10 unit apartment complex with 2 duplexes and 2 triplexes. 6 units have 3 bedrooms/2 baths and 4 units have 2 bedrooms/2 baths. Units have washer/dryer hook-ups. 2 parking spaces for each unit. All roofs replaced 2017-2019. HVAC UNITS in 7 out of 10 replaced 2015-2019. Close to downtown and courthouse.

ⓘ 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
$21,628 · $1,802/mo
Projected year-2 tax
$21,628 · $1,802/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 5/10 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 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
$190,560
− Mortgage interest
−$103,629
− Property taxes
−$21,628
− Insurance
−$9,250
− Repairs & maintenance
−$15,245
− Management
−$15,245
− Depreciation
−$53,818
Taxable loss
−$28,254
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,781
After-tax cash flow
$10,026/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 — Bartow

Score
68/100
State rank
#526
US rank
#9835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartow, FL
County
Polk County · 740,051 people
City population
33,740
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

+54.8% since first listed
6 events — show timeline
  • 2026-04-20 Listed $1,850,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-13 Rental Removed RENT.
  • 2021-04-13 Sold (MLS) $1,000,000 Stellar MLS as Distributed by MLS Grid
  • 2021-04-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-02-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-01-29 Listed $1,195,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+10.0%/yr

Latest (2025): $21,628 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…