CashFlowRE
Sign in Sign up
247 Big Sioux Dr
F Composite 34.99
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 +8.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.3/10.0
  • Schools +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +1.6/10.0

$334,900

247 Big Sioux Dr · Poinciana, FL 34759
4 bd · 2.0 ba · 1,851 sqft · Land · 48 Days on market
Built 2025 9,427 sqft lot $100/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Take advantage of an incredible builder promotion featuring low down payment options and builder paid closing costs, rate promotions, with a low 4.25% available making homeownership more accessible than ever. Inside you'll find premium upgrades throughout, from high end finishes and designer details to an open concept layout built for both everyday living and entertaining. Why wait to build when you can move right in? This quick move in home gives you the best of both worlds brand new construction without the wait plus incentive that make it an opportunity you don't want to miss. Discover the perfect blend of comfort, style, and affordability with the Escambia floor plan by LGI Homes. This

Key facts

  • Covered patio
  • Granite countertops
  • Chef ready kitchen

Tags

OPEN CONCEPT LAYOUTCHEF READY KITCHENGRANITE COUNTERTOPSENERGY EFFICIENT APPLIANCESCOVERED PATIOINDOOR OUTDOOR LIVING

Property features AI

Finance

  • Other: Home warranty included
  • Financial info: Total monthly fees: $100 (total annual $1,200)
  • HOA & community: Association of Poinciana Villages (monthly HOA $100); HOA includes cable TV, pool, internet and recreational facilities; Community amenities: pool, fitness center, playground, park, dog park, tennis courts, basketball court, trails; deed and special community restrictions apply; Pets allowed

Exterior

  • Parking: Driveway; Attached 2-car garage with garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electricity available and connected; Cable available and connected; Fiber optics; Phone available; BB/HS internet available; Underground utilities; Sprinkler meter
  • Home design: Single family residence; New construction; One-story; Northwest facing; R-1A zoning; Completed condition; Entry on slab foundation
  • Construction: Block, concrete and stucco construction; Shingle roof; Built by LGI Homes Florida - LLC (model: Escambia); Builder permit BR-2024-6191
  • Exterior features: Covered front porch; Rear patio and porch; Patio; Outdoor lighting; Private mailbox; Sidewalk; Sliding doors; Sprinkler meter; In-ground pool; Irrigation equipment; Mature landscaping with trees

Interior

  • Kitchen: Dishwasher; Disposal; Ice maker; Microwave; Range; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric, heat pump); Central air conditioning; Attic fan; Exhaust fan
  • Interior features: Ceiling fans; High ceilings; Kitchen/family room combo; Open floorplan; Pest guard system; Solid wood cabinets; Stone counters; Thermostat; Walk-in closets; Window treatments; Blinds; Double-pane ENERGY STAR windows
  • Laundry & utility: Inside laundry room with washer and electric dryer hookups

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 4-bed/2.0-bath land listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-341 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $275k (18.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (34.4% below list).
  • Recommended offer: $220k (34.4% below list) — sets the bar for 1% rule.

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+, 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: Laurel Elementary School (math 26% / reading 34%, grade F, #1,882 of 2,144 statewide, top 88%, 1,058 students, 50% FRL); Haines City Senior High School (math 12% / reading 32%, grade F, #544 of 667 statewide, top 82%, 2,700 students, 58% FRL).
  • Zoned-school proficiency averages 26% at this address vs 41% district-wide (-15 pts) — the specific schools serving this property underperform the Polk average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.1%/yr); 1151 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $2k of loan paydown is wiped out by about $5k 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 48 days — a 3% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y 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 $65k; list at $335k implies a 415% 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 $219,623 (34.4% 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 48 days. Have you received any prior offers? Is the seller open to a 34% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.66%
Cap rate
5.07%
Cash-on-cash
-4.37%
DSCR
0.81
GRM
12.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.48% appreciation · 1.14% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.38×
Total profit
$-58,276
Equity at exit
$73,216
10-year hold
IRR
-10.3%
Equity multiple
0.20×
Total profit
$-75,106
Equity at exit
$70,560

Cash invested: $93,772 (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 34759

Home prices YoY
-0.5%
Rents YoY
1.1%
Active inventory
1151
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,196 high interval (Pro) →
Mortgage (P&I)
$1,756
Tax from tax record
$81 /mo · $968/yr
Insurance
$140
HOA
$100
Vacancy / Maint / Mgmt
$461
Net cashflow
$-341

Break-even live

Break-even rent $2,628
Max offer price $274,589
Occupancy floor

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
$83,725
Closing costs
$10,047
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
423 Churchill Ct Kissimmee, FL 4.0 2.5 1711 $1,975 $1.15 23d 1 0.10mi
157 Cimarron Ln Kissimmee, FL 4.0 2.0 2097 $2,000 $0.95 3d 1 0.18mi
430 Big Sioux Ct Kissimmee, FL 4.0 3.0 2430 $2,000 $0.82 23d 1 0.18mi
217 Cimarron Dr Kissimmee, FL 4.0 2.0 1670 $2,085 $1.25 19d 1 0.21mi
802 James Dr Kissimmee, FL 4.0 2.0 1670 $2,090 $1.25 12d 1 0.26mi
237 Cimarron Dr Kissimmee, FL 3.0 2.0 1560 $1,950 $1.25 23d 1 0.28mi
245 Cimarron Dr Kissimmee, FL 3.0 2.0 1245 $2,125 $1.71 23d 1 0.29mi
377 Cimarron Ct Kissimmee, FL 4.0 3.0 1999 $1,950 $0.98 12d 1 0.30mi
733 James Ct Kissimmee, FL 3.0 2.5 2040 $2,350 $1.15 23d 1 0.33mi
3181 Viceroy Ct Kissimmee, FL 4.0 2.0 1610 $1,900 $1.18 3d 1 0.36mi
3630 Walking Stick Way Kissimmee, FL 4.0 3.0 1999 $2,150 $1.08 23d 1 0.40mi
101 Big Black Dr Kissimmee, FL 5.0 3.0 2530 $2,500 $0.99 23d 1 0.41mi
994 James Dr Kissimmee, FL 4.0 2.0 1661 $1,825 $1.10 23d 1 0.50mi
1157 Hudson Harbor Ln Kissimmee, FL 4.0 2.0 1626 $1,850 $1.14 23d 1 0.52mi
1167 Nelson Meadow Ln Kissimmee, FL 4.0 3.0 1868 $1,875 $1.00 14d 1 0.54mi
642 Desmoines Ct Kissimmee, FL 4.0 2.5 1826 $1,975 $1.08 3d 1 0.55mi
1160 Nelson Meadow Ln Kissimmee, FL 4.0 2.0 2168 $4,500 $2.08 23d 1 0.59mi
2004 Red Fox Ln Kissimmee, FL 3.0–4.0 2.0 2186 $2,399 $1.10 3d 10 0.59mi
650 Hudson Valley Dr Kissimmee, FL 4.0 2.0 1580 $1,734 $1.10 3d 1 0.60mi
1144 Nelson Meadow Ln Kissimmee, FL 3.0 2.0 1288 $1,795 $1.39 23d 1 0.61mi
1142 Nelson Meadow Ln Kissimmee, FL 3.0 2.0 1288 $1,700 $1.32 23d 1 0.61mi
935 Cumberland Dr Kissimmee, FL 3.0 2.0 1260 $1,599 $1.27 14d 1 0.69mi
943 Cumberland Dr Poinciana, FL 3.0 2.0 1288 $1,695 $1.32 23d 1 0.72mi
1019 N Platte Way Kissimmee, FL 3.0 2.0 1461 $1,595 $1.09 23d 1 0.77mi
1174 N Platte Ln Kissimmee, FL 4.0 2.5 2308 $2,400 $1.04 14d 1 0.78mi
2129 Hibiscus Pl Kissimmee, FL 4.0 2.0 1765 $2,100 $1.19 3d 1 0.79mi
344 Hibiscus Dr Kissimmee, FL 4.0 2.0 1670 $1,825 $1.09 3d 1 0.81mi
337 Hibiscus Dr Kissimmee, FL 4.0 2.0 1670 $1,980 $1.19 14d 1 0.83mi
1388 N Platte Ct Kissimmee, FL 3.0 2.0 1830 $1,850 $1.01 10d 1 0.86mi
325 Hibiscus Dr Kissimmee, FL 4.0 2.0 1605 $1,995 $1.24 3d 1 0.87mi
260 Hyacinth Ct Kissimmee, FL 4.0 2.0 1400 $1,765 $1.26 23d 1 0.92mi
263 Gladiola Ct Kissimmee, FL 4.0 2.0 1605 $1,750 $1.09 14d 1 0.93mi
1130 Chervil Dr Kissimmee, FL 3.0 2.5 1495 $1,575 $1.05 23d 1 0.95mi
1110 Chervil Dr Kissimmee, FL 3.0 2.5 2110 $1,575 $0.75 23d 1 0.95mi
260 Gladiola Ct Kissimmee, FL 4.0 2.0 1670 $2,065 $1.24 3d 1 0.96mi
1282 Clove Dr Kissimmee, FL 4.0 2.5 1906 $1,600 $0.84 3d 1 1.00mi
207 Gladiola Ct Kissimmee, FL 4.0 2.0 1605 $1,855 $1.16 3d 1 1.00mi
210 Goldenrod Ln Kissimmee, FL 4.0 2.0 1626 $1,875 $1.15 23d 1 1.03mi
316 Fern Ct Kissimmee, FL 4.0 2.0 1605 $1,775 $1.11 3d 1 1.05mi
119 Tulip Ln Kissimmee, FL 4.0 2.0 1670 $2,095 $1.25 23d 1 1.06mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 34 events

  1. 2026-06-18
    days on market $334,900 Active 48 DOM
  2. 2026-06-17
    days on market $334,900 Active 47 DOM
  3. 2026-06-16
    days on market $334,900 Active 46 DOM
  4. 2026-06-15
    days on market $334,900 Active 45 DOM
  5. 2026-06-13
    days on market $334,900 Active 43 DOM
  6. 2026-06-10
    days on market $334,900 Active 40 DOM
  7. 2026-06-09
    days on market $334,900 Active 39 DOM
  8. 2026-06-08
    days on market $334,900 Active 38 DOM
  9. 2026-06-07
    days on market $334,900 Active 37 DOM
  10. 2026-06-05
    days on market $334,900 Active 34 DOM
  11. 2026-06-03
    days on market $334,900 Active 33 DOM
  12. 2026-06-03
    days on market $334,900 Active 32 DOM
  13. 2026-06-01
    days on market $334,900 Active 31 DOM
  14. 2026-05-31
    days on market $334,900 Active 30 DOM
  15. 2026-05-01
    listed $334,900 Active
  16. 2026-04-24
    historical
  17. 2026-03-08
    price $334,900
  18. 2026-02-23
    status Active
  19. 2026-01-30
    status Pending
  20. 2026-01-30
    listed $350,900 Active
  21. 2025-12-12
    historical
  22. 2025-10-27
    status Active
  23. 2025-10-20
    status Pending
  24. 2025-10-09
    price $346,900
  25. 2025-10-03
    status Active
  26. 2025-09-11
    status Pending
  27. 2025-07-25
    status Active
  28. 2025-07-21
    status Pending
  29. 2025-07-03
    price $358,900
  30. 2025-06-13
    listed $354,900 Active
  31. 2024-04-03
    soldstatus $65,000
  32. 2024-03-28
    soldstatus $65,000 Closed
  33. 2024-02-20
    status Pending
  34. 2024-02-02
    listed $69,000 Active

ⓘ 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
$968 · $81/mo
Projected year-2 tax
$2,780 · $232/mo
Expected delta
+$1,812/yr (+$151/mo · 187.3%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$26,355
− Mortgage interest
−$18,760
− Property taxes
−$968
− Insurance
−$1,674
− Repairs & maintenance
−$2,108
− Management
−$2,108
− HOA
−$1,200
− Depreciation
−$9,743
Taxable loss
−$10,206
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,450
After-tax cash flow
$-1,647/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

Census place
Poinciana, FL
County
Polk County · 740,051 people
City population
91,336
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
44,568
Household income
$69,373
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
1186.0

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
Hispanic / Latino 55% White 21% Two or more races 20% Black 19%
Hispanic origin (detail)
Mexican 2% Puerto Rican 38% Cuban 6% Dominican 3%
Common ancestry
Hispanic 3% Romanian 2% Scotch-Irish 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
49% English-only · Spanish 48% French/Haitian/Cajun 2%

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
▼ -1.48%
Current HPI
276.6861
Rent YoY
▲ 1.14%
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

+385.4% since first listed
20 events — show timeline
  • 2026-05-01 Listed $334,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-08 Price Changed $334,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-23 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-30 Listed $350,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-10-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-10-09 Price Changed $346,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-09-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-07-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-03 Price Changed $358,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-13 Listed $354,900 Stellar MLS as Distributed by MLS Grid
  • 2024-04-03 Sold (Public Records) $65,000 Public Records
  • 2024-03-28 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2024-02-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-02-02 Listed $69,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+21.7%/yr

Latest (2025): $968 · +181.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…