CashFlowRE
Sign in Sign up
308 NE 10th Ave
D- Composite 39.6
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 +12.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,999

308 NE 10th Ave · Mulberry, FL 33860
2 bd · 1.0 ba · 1,220 sqft · SingleFamily public records · 48 Days on market
Built 1953 9,993 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy a large corner lot home with shed and very Large yard big enough for your boat, Pool or anything else you want to have with no HOA approval needed. If you don't want a pool to maintain on your own, no worries because the park across the street has an amazing pool pictured in this listing that is only a stone throw away. This Very large 2/1 home sits on a corner double lot across the street from a skate park , the pool and a nearby lake. Hardwood floors along with beautifully rich luxury wood walls are throughout the home. An enclosed breezeway through the front door has a passageway into the kitchen for entertainment could be converted into a sitting porch or sewing room or office etc

Key facts

  • Shed
  • Large corner lot
  • Updated kitchen

Tags

LARGE CORNER LOTENCLOSED BREEZEWAYUPDATED KITCHENSHEDNEARBY LAKE

Property features AI

Finance

  • Other: Property type: Residential, Single Family Residence; Zoning: R-1; Living area approximately 1,220 sq ft
  • Financial info: No lease restrictions
  • HOA & community: No HOA/association

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electricity available; Cable available; Phone available; Broadband/high-speed internet available
  • Home design: Single-family residence; One story; East-facing; Homestead exempt
  • Construction: Concrete construction; Shingle roof; Crawlspace foundation; Built on 0.23-acre lot (approx. 100 x 100)
  • Exterior features: Corner lot; Asphalt road access; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Thermostat; 6 total rooms
  • Laundry & utility: Dedicated laundry room; Washer hookup; Electric water heater

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/1.0-bath single-family listed at $221k.

Deal economics

  • At list price, monthly cash flow is $-20 ($-244/yr) — negative.
  • To cash-flow at today's rent, offer at most $217k (1.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (20.4% below list).
  • Recommended offer: $176k (20.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#311 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools 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.
  • Market conditions: Rents rising (+1.6%/yr); 180 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 32% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $7k 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 ($214k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 6y 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 $115k; list at $221k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,901 (20.4% 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 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.80%
Cap rate
6.18%
Cash-on-cash
-0.39%
DSCR
0.98
GRM
10.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.59% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.36×
Total profit
$-39,612
Equity at exit
$32,952
10-year hold
IRR
-13.7%
Equity multiple
0.25×
Total profit
$-46,162
Equity at exit
$19,108

Cash invested: $61,880 (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 33860

Home prices YoY
-22.4%
Rents YoY
1.6%
Active inventory
180
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,759 high interval (Pro) →
Mortgage (P&I)
$1,159
Tax from tax record
$159 /mo · $1,907/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$-20

Break-even live

Break-even rent $1,785
Max offer price $217,409
Occupancy floor 96%

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
$55,250
Closing costs
$6,630
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
609 NE 11th Ave Mulberry, FL 3.0 2.0 1369 $2,000 $1.46 23d 1 0.18mi
807 NW 1st Ave Mulberry, FL 2.0 1.0 832 $1,675 $2.01 14d 1 0.66mi
301 SW 3rd Ter Mulberry, FL 3.0 1.0 700 $1,100 $1.57 3d 1 0.77mi
181 Diesel Rd Mulberry, FL 2.0 1.5 1300 $1,375 $1.06 23d 1 1.04mi
177 Lakeview Dr Mulberry, FL 1.0 1.5 864 $1,100 $1.27 14d 1 1.41mi

Listing history 39 events

  1. 2026-05-15
    price $222,999
  2. 2026-04-29
    price $224,999
  3. 2026-04-19
    price $226,999
  4. 2026-04-12
    listed $229,999 Active
  5. 2026-01-13
    historical
  6. 2025-12-04
    price $229,999
  7. 2025-11-03
    status Active
  8. 2025-10-31
    historical
  9. 2025-10-25
    price $234,999
  10. 2025-10-24
    status Active
  11. 2025-04-28
    price $232,999
  12. 2025-04-23
    price $233,999
  13. 2025-04-12
    price $234,999
  14. 2025-04-09
    price $239,999
  15. 2025-04-06
    price $244,999
  16. 2025-04-05
    listed $249,999 Active
  17. 2024-11-23
    price $233,999
  18. 2024-11-11
    status Active
  19. 2024-11-04
    status Pending
  20. 2024-10-26
    price $234,999
  21. 2024-10-18
    price $239,999
  22. 2024-10-11
    status Active
  23. 2024-10-11
    price $244,999
  24. 2024-10-01
    historical
  25. 2024-09-28
    price $239,999
  26. 2024-09-23
    price $244,999
  27. 2024-09-20
    price $249,999
  28. 2024-08-31
    price $254,999
  29. 2024-08-24
    price $259,999
  30. 2024-08-16
    price $264,999
  31. 2024-08-02
    listed $269,999 Active
  32. 2022-04-11
    historical
  33. 2021-10-20
    listed $259,999 Active
  34. 2020-12-29
    historical
  35. 2020-11-11
    listed $199,999 Active
  36. 2020-07-14
    soldstatus $115,000
  37. 2020-07-08
    soldstatus $115,000 Sold
  38. 2020-05-18
    status Pending
  39. 2020-04-27
    listed $125,000 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
$1,907 · $159/mo
Projected year-2 tax
$1,907 · $159/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 9/10 Extreme 7 d/yr ≥108°F today · 26 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
$21,108
− Mortgage interest
−$12,379
− Property taxes
−$1,907
− Insurance
−$1,105
− Repairs & maintenance
−$1,689
− Management
−$1,689
− Depreciation
−$6,429
Taxable loss
−$4,090
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$982
After-tax cash flow
$738/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 — Mulberry

Score
73/100
State rank
#311
US rank
#5311

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mulberry, FL
County
Polk County · 740,051 people
City population
24,892
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
24,892
Household income
$65,710
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
583.0

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 0.60)
Race & ethnicity
White 53% Hispanic / Latino 33% Two or more races 12% Black 10% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 7% Cuban 2%
Common ancestry
Lithuanian 2% Romanian 1% Slovak 1%
Foreign-born
15% · Canada
Languages at home
70% English-only · Spanish 28% Other Indo-European 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
▼ -101.08%
Current HPI
349.7266
Rent YoY
▲ 1.59%
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

+78.4% since first listed
39 events — show timeline
  • 2026-05-15 Price Changed $222,999 Stellar MLS as Distributed by MLS Grid
  • 2026-04-29 Price Changed $224,999 Stellar MLS as Distributed by MLS Grid
  • 2026-04-19 Price Changed $226,999 Stellar MLS as Distributed by MLS Grid
  • 2026-04-12 Listed $229,999 Stellar MLS as Distributed by MLS Grid
  • 2026-01-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-12-04 Price Changed $229,999 Stellar MLS as Distributed by MLS Grid
  • 2025-11-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-10-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-25 Price Changed $234,999 Stellar MLS as Distributed by MLS Grid
  • 2025-10-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-04-28 Price Changed $232,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-23 Price Changed $233,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-12 Price Changed $234,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-09 Price Changed $239,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-06 Price Changed $244,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-05 Listed $249,999 Stellar MLS as Distributed by MLS Grid
  • 2024-11-23 Price Changed $233,999 Stellar MLS as Distributed by MLS Grid
  • 2024-11-11 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-11-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-10-26 Price Changed $234,999 Stellar MLS as Distributed by MLS Grid
  • 2024-10-18 Price Changed $239,999 Stellar MLS as Distributed by MLS Grid
  • 2024-10-11 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-10-11 Price Changed $244,999 Stellar MLS as Distributed by MLS Grid
  • 2024-10-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-28 Price Changed $239,999 Stellar MLS as Distributed by MLS Grid
  • 2024-09-23 Price Changed $244,999 Stellar MLS as Distributed by MLS Grid
  • 2024-09-20 Price Changed $249,999 Stellar MLS as Distributed by MLS Grid
  • 2024-08-31 Price Changed $254,999 Stellar MLS as Distributed by MLS Grid
  • 2024-08-24 Price Changed $259,999 Stellar MLS as Distributed by MLS Grid
  • 2024-08-16 Price Changed $264,999 Stellar MLS as Distributed by MLS Grid
  • 2024-08-02 Listed $269,999 Stellar MLS as Distributed by MLS Grid
  • 2022-04-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2021-10-20 Listed $259,999 Stellar MLS as Distributed by MLS Grid
  • 2020-12-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2020-11-11 Listed $199,999 Stellar MLS as Distributed by MLS Grid
  • 2020-07-14 Sold (Public Records) $115,000 Public Records
  • 2020-07-08 Sold (MLS) $115,000 Stellar MLS as Distributed by MLS Grid
  • 2020-05-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-04-27 Listed $125,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+5.2%/yr

Latest (2025): $1,907 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…