CashFlowRE
Sign in Sign up
852 Franconville Ct
D Composite 40.92
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 +10.6/30.0
  • ARV discount +8.9/15.0
  • Appreciation +4.3/10.0
  • Schools +3.6/10.0
  • DSCR +3.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0

$249,900

852 Franconville Ct · Poinciana, FL 34759
3 bd · 2.0 ba · 1,227 sqft · SingleFamily public records · 61 Days on market
Built 1996 8,233 sqft lot Est $258k · at est. $100/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is not a Short Sale. This is a bank owned 3 BR 2 Bath home with a spacious layout, split bedroom plan, large open living room and a breakfast nook. Inside laundry and large fenced in backyard. Seller offering a BONUS to the SELLING AGENT andCLOSING COST CREDIT. BACK ON MARKET!

Key facts

  • Replaced roof
  • Fenced backyard
  • 8,233 sq ft lot

Tags

DECORATIVE ACCENT WALLFENCED BACKYARDREPLACED ROOFNEAR POINCIANA PARKWAYNEAR VANCE HARMON PARK

Property features AI

Finance

  • Other: Homestead exempt; No lease restrictions; Zoning: OPUD
  • HOA & community: Homeowners association (Association of Poinciana Villages) with a required monthly fee of $100; Pets allowed

Exterior

  • Parking: Attached 2-car garage (20 x 20)
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single-family residence; One story; South-facing
  • Construction: Block construction; Shingle roof; Slab foundation; Built area approximately 1,806 square feet (living area reported separately)
  • Exterior features: Asphalt road frontage; Lot approximately 0.19 acres (0 to less than 1/4 acre)

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry in garage

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 3-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (8.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (25.5% below list).
  • Recommended offer: $186k (25.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% 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+, amenities F, commute F.
  • Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Chestnut Elementary School For Science And Engineering (math 35% / reading 41%, grade F, #1,587 of 2,144 statewide, top 74%, 736 students, 62% FRL); Liberty High School (math 15% / reading 25%, grade F, #554 of 667 statewide, top 84%, 1,613 students, 52% FRL) — zoned schools at 57% FRL track the district average.
  • Zoned-school proficiency averages 29% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Osceola 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 24d on market — plan ~3-4 weeks tenant-placement turnaround); 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
  • This rent runs 32% 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 $4k of value loss. Plan a longer hold.
  • Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 20y 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 $70k; list at $250k implies a 257% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,273 (25.5% 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 61 days. Have you received any prior offers? Is the seller open to a 25% 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. 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. 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?
  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 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
0.75%
Cap rate
5.70%
Cash-on-cash
-2.13%
DSCR
0.91
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$257,670
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
814 Cabaret Ct 0.19mi 3/2.0 1,283 (+5%) 20mo $316,350 $247 67
849 Jarnac Dr 0.23mi 3/2.0 1,336 (+9%) 12mo $260,000 $195 65
918 Cannes Dr 0.26mi 3/2.0 1,284 (+5%) 23mo $270,000 $210 61
702 Pasteur Ln 0.41mi 3/2.0 1,383 (+13%) 6mo $240,000 $174 55
405 Martigues Dr 0.59mi 3/2.0 1,224 (-0%) 21mo $295,000 $241 54
847 Massy Ct 0.32mi 3/2.0 1,332 (+9%) 20mo $260,000 $195 54
306 Clermont Dr 0.75mi 3/2.0 1,153 (-6%) 11mo $255,000 $221 46
859 Ognon Ct 0.38mi 3/2.0 1,400 (+14%) 17mo $275,000 $196 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-12.5%
Equity multiple
0.49×
Total profit
$-35,543
Equity at exit
$54,634
10-year hold
IRR
-7.2%
Equity multiple
0.43×
Total profit
$-39,909
Equity at exit
$52,651

Cash invested: $69,972 (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
11.2×

Monthly cashflow live

Estimated rent
$1,863 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$81 /mo · $972/yr
Insurance
$104
HOA
$100
Vacancy / Maint / Mgmt
$391
Net cashflow
$-124

Break-even live

Break-even rent $2,020
Max offer price $227,978
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
$62,475
Closing costs
$7,497
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
870 Jarnac Dr Kissimmee, FL 3.0 2.0 1356 $1,710 $1.26 8d 1 0.20mi
657 Koala Ct Kissimmee, FL 3.0 2.0 1246 $2,020 $1.62 3d 1 0.24mi
657 Koala Ct Kissimmee, FL 3.0 2.0 1246 $1,870 $1.50 3d 1 0.24mi
827 Massy Ct Kissimmee, FL 3.0 2.0 1480 $1,639 $1.11 22d 1 0.25mi
653 Koala Ct Kissimmee, FL 3.0 2.0 1246 $2,000 $1.61 14d 1 0.25mi
853 Blanc Ct Kissimmee, FL 3.0 2.0 1266 $1,795 $1.42 8d 1 0.31mi
659 Gazelle Dr Kissimmee, FL 3.0 2.0 1495 $1,875 $1.25 23d 1 0.44mi
601 Fisher Ct Poinciana, FL 3.0 2.0 1250 $1,525 $1.22 23d 1 0.46mi
319 Baccarat Ct Unit A Kissimmee, FL 2.0 2.0 1092 $1,375 $1.26 24d 1 0.54mi
658 Caribou Ct Kissimmee, FL 3.0 2.0 1300 $1,800 $1.38 3d 1 0.56mi
609 Tamarin Ln Kissimmee, FL 3.0 2.0 1250 $1,725 $1.38 14d 1 0.58mi
721 Bittern Ln Unit A Kissimmee, FL 3.0 2.0 1350 $1,750 $1.30 23d 1 0.59mi
736 Bittern Ln Kissimmee, FL 3.0 2.0 1200 $1,775 $1.48 23d 1 0.67mi
641 Yak Ct Unit B Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 23d 1 0.71mi
774 Squirrel Ct Kissimmee, FL 3.0 2.0 1000 $1,750 $1.75 23d 1 0.71mi
783 Squirrel Ct Unit B Kissimmee, FL 2.0 2.0 1100 $1,300 $1.18 23d 1 0.72mi
702 Bluebill Pl Unit A Poinciana, FL 3.0 2.0 1240 $1,650 $1.33 23d 1 0.75mi
780 Platypus Ct Kissimmee, FL 3.0 2.0 1350 $1,695 $1.26 23d 1 0.78mi
309 Clermont Dr Unit B Kissimmee, FL 3.0 2.0 1400 $1,800 $1.29 24d 1 0.78mi
627 Bittern Ct Unit B Kissimmee, FL 2.0 2.0 1113 $1,400 $1.26 3d 1 0.82mi
627B Bittern Ct Kissimmee, FL 2.0 2.0 1113 $1,400 $1.26 12d 1 0.82mi
767 Platypus Ct Unit 767 Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 23d 1 0.83mi
603 Muskrat Dr Kissimmee, FL 4.0 2.0 1496 $2,050 $1.37 3d 1 0.84mi
612 Bluebill Ct Unit A Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 3d 1 0.86mi
627 Bluebill Ct Kissimmee, FL 3.0 2.0 1430 $1,760 $1.23 23d 1 0.90mi
754 Pelican Ct Kissimmee, FL 3.0 2.0 1306 $1,695 $1.30 3d 1 0.96mi
519 Blackbird Ln Kissimmee, FL 3.0 2.0 1200 $1,700 $1.42 23d 1 0.98mi
517 Blackbird Ln Kissimmee, FL 3.0 2.0 1304 $1,530 $1.17 23d 1 0.99mi
539 Albatross Dr Unit B Kissimmee, FL 3.0 2.0 1220 $1,500 $1.23 23d 1 1.01mi
514 Blackbird Ln Unit B Kissimmee, FL 3.0 2.0 1394 $1,600 $1.15 21d 1 1.04mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 3d 1 1.05mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 23d 1 1.05mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,599 $1.32 23d 1 1.07mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,650 $1.37 10d 1 1.07mi
327 Poinciana, FL 2.0 2.0 1107 $1,500 $1.36 24d 1 1.09mi
401 Albatross Ct Unit B Kissimmee, FL 3.0 2.0 1200 $1,650 $1.38 23d 1 1.09mi
504 Blackbird Ln Unit A Kissimmee, FL 2.0 1.5 908 $1,580 $1.74 19d 1 1.10mi
504 Blackbird Ln Kissimmee, FL 2.0 1.5 908 $1,550 $1.71 14d 1 1.10mi
439 Albatross Ct Unit B Kissimmee, FL 3.0 2.0 1344 $1,700 $1.26 23d 1 1.16mi
543 Cardinal Dr Kissimmee, FL 3.0 2.0 1007 $1,860 $1.85 23d 1 1.16mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 26 events

  1. 2026-06-18
    days on market $249,900 Active 61 DOM
  2. 2026-06-17
    days on market $249,900 Active 60 DOM
  3. 2026-06-16
    days on market $249,900 Active 59 DOM
  4. 2026-06-15
    days on market $249,900 Active 58 DOM
  5. 2026-06-13
    days on market $249,900 Active 56 DOM
  6. 2026-06-13
    days on market $249,900 Active 55 DOM
  7. 2026-06-09
    days on market $249,900 Active 52 DOM
  8. 2026-06-08
    days on market $249,900 Active 51 DOM
  9. 2026-06-07
    days on market $249,900 Active 50 DOM
  10. 2026-06-04
    days on market $249,900 Active 47 DOM
  11. 2026-06-03
    days on market $249,900 Active 46 DOM
  12. 2026-06-02
    days on market $249,900 Active 45 DOM
  13. 2026-06-02
    days on market $249,900 Active 44 DOM
  14. 2026-05-31
    days on market $249,900 Active 43 DOM
  15. 2026-04-18
    listed $249,900 Active
  16. 2008-10-22
    soldstatus $70,000 282-char remark
    Show marketing remark (282 chars)

    This is not a Short Sale. This is a bank owned 3 BR 2 Bath home with a spacious layout, split bedroom plan, large open living room and a breakfast nook. Inside laundry and large fenced in backyard. Seller offering a BONUS to the SELLING AGENT andCLOSING COST CREDIT. BACK ON MARKET!

  17. 2008-07-02
    listed $68,000 282-char remark
    Show marketing remark (282 chars)

    This is not a Short Sale. This is a bank owned 3 BR 2 Bath home with a spacious layout, split bedroom plan, large open living room and a breakfast nook. Inside laundry and large fenced in backyard. Seller offering a BONUS to the SELLING AGENT andCLOSING COST CREDIT. BACK ON MARKET!

  18. 2007-07-26
    historical
  19. 2007-07-26
    listed $158,900
  20. 2007-03-02
    listed $168,900
  21. 2006-11-28
    listed $189,900
  22. 2006-11-28
    historical
  23. 2006-09-01
    listed $179,900
  24. 2004-04-02
    soldstatus $112,000
  25. 2000-11-08
    soldstatus $66,900
  26. 1991-10-07
    soldstatus $9,000

ⓘ 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
$972 · $81/mo
Projected year-2 tax
$2,074 · $173/mo
Expected delta
+$1,102/yr (+$92/mo · 113.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$22,353
− Mortgage interest
−$13,998
− Property taxes
−$972
− Insurance
−$1,250
− Repairs & maintenance
−$1,788
− Management
−$1,788
− HOA
−$1,200
− Depreciation
−$7,270
Taxable loss
−$5,914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,419
After-tax cash flow
$-70/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
Osceola
NCES district ID
1201470
Math proficiency
39% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$45,528
Composite
35.7/100
National rank
#4865
State rank
#60 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 (Osceola County) Hauer SSP2

Today (2025)
447,624 people
By 2030
511,823 · +14.3%
By 2040
642,986 · +43.6%
By 2050
774,552 · +73.0%
By 2075
1,078,144 · +140.9%
By 2100
1,269,660 · +183.6%

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 · Osceola

2024 margin
Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
2008→2024 swing
-21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
All cycles
2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7

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

+2676.7% since first listed
12 events — show timeline
  • 2026-04-18 Listed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2008-10-22 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2008-07-02 Listed $68,000 Stellar MLS as Distributed by MLS Grid
  • 2007-07-26 Listed $158,900 Stellar MLS as Distributed by MLS Grid
  • 2007-07-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-03-02 Listed $168,900 Stellar MLS as Distributed by MLS Grid
  • 2006-11-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-11-28 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2006-09-01 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 2004-04-02 Sold (Public Records) $112,000 Public Records
  • 2000-11-08 Sold (Public Records) $66,900 Public Records
  • 1991-10-07 Sold (Public Records) $9,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $972 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…