CashFlowRE
Sign in Sign up
8331 Alturas Rd
C Composite 55.19
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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.7/10.0
  • Schools +3.5/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

8331 Alturas Rd · Alturas, FL 33830
2 bd · 2.0 ba · 864 sqft · Manufactured public records · 24 Days on market
Built 1973 1.67 ac lot

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

Listing remarks

INVESTOR SPECIAL! NO HOA! NO LOT RENT! This low-priced property is a rare find! The two-bedroom, two-bathroom mobile home is sitting on 1.67 acres of beautiful land. This home is a Fixer Upper home and is being SOLD AS IS. The new owner will be able to use their imagination and creativity to make this home their own. You will enjoy peaceful country living in the quiet Alturas community! The abundance of land will provide you with plenty of room for gardening, animals, vehicles, boats and outdoor toys. All prospective Buyers must be accompanied by an Agent at all times while viewing the property. Buyer and Buyer's Agent are to verify all information. Don't wait, call today for your private

Key facts

  • No lot rent
  • No hoa
  • Fixer upper

Tags

NO HOANO LOT RENTFIXER UPPERABUNDANCE OF LAND

Property features AI

Finance

  • Other: Homestead exempt; Property classified as residential mobile home; Approximately 1.67 acres
  • HOA & community: Not in a development; No HOA/association

Exterior

  • Parking: Asphalt road access
  • Utilities: Well water; Septic tank; Electricity available; Cable available; Water available
  • Home design: Double-wide mobile home; One level; Home faces east; Attached
  • Construction: Vinyl siding; Metal roof; Built as a double-wide; Fixer condition
  • Exterior features: Storage building/space; Chain link fencing; Cleared lot; Private setting; Paved access

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Living room and dining room combined
  • Laundry & utility: 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 $140k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#678 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • 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: Alturas Elementary School (math 57% / reading 47%, grade C-, #990 of 2,144 statewide, top 48%, 350 students, 61% 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); 386 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 $968 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.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $35k; list at $140k implies a 300% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,900 (1.5% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.07%
Cap rate
8.29%
Cash-on-cash
7.15%
DSCR
1.32
GRM
7.8

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
-5.7%
Equity multiple
0.79×
Total profit
$-8,220
Equity at exit
$20,874
10-year hold
IRR
3.7%
Equity multiple
1.26×
Total profit
$10,331
Equity at exit
$12,105

Cash invested: $39,200 (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
386
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,503 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$162 /mo · $1,941/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$234

Break-even live

Break-even rent $1,208
Max offer price $140,000
Occupancy floor 79%

Sensitivity live

Price -10% $313 -5% $273 +0% $234 +5% $194 +10% $154
Rent -10% $115 -5% $174 +0% $234 +5% $293 +10% $352
Rate -1.0pp $304 -0.5pp $269 base $234 +0.5pp $197 +1.0pp $160

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
$35,000
Closing costs
$4,200
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 14 events

  1. 2026-06-13
    status $140,000 Pending 24 DOM
  2. 2026-06-10
    days on market $140,000 Active 24 DOM
  3. 2026-06-09
    days on market $140,000 Active 23 DOM
  4. 2026-06-08
    days on market $140,000 Active 22 DOM
  5. 2026-06-07
    days on market $140,000 Active 21 DOM
  6. 2026-06-05
    days on market $140,000 Active 18 DOM
  7. 2026-06-03
    days on market $140,000 Active 17 DOM
  8. 2026-06-03
    days on market $140,000 Active 16 DOM
  9. 2026-06-01
    days on market $140,000 Active 15 DOM
  10. 2026-05-31
    days on market $140,000 Active 14 DOM
  11. 2026-05-15
    listed $140,000 Active
  12. 2022-09-19
    status Pending
  13. 2022-08-22
    listed $125,000 Active
  14. 2002-02-04
    soldstatus $35,000

ⓘ 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
$1,941 · $162/mo
Projected year-2 tax
$1,941 · $162/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 · 24 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
$18,042
− Mortgage interest
−$7,842
− Property taxes
−$1,941
− Insurance
−$700
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$4,073
Taxable income
$600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$144
After-tax cash flow
$2,659/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 — Alturas

Score
64/100
State rank
#678
US rank
#14100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alturas, FL
County
Polk County · 740,051 people
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

+300.0% since first listed
4 events — show timeline
  • 2026-05-15 Listed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-08-22 Listed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2002-02-04 Sold (Public Records) $35,000 Public Records

Property tax history

+16.2%/yr

Latest (2025): $1,941 · +17.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…