CashFlowRE
Sign in Sign up
1950 E Valencia Dr
D Composite 41.61
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 +13.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • 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

$167,000

1950 E Valencia Dr · Bartow, FL 33830
3 bd · 1.0 ba · 644 sqft · SingleFamily public records · 195 Days on market
Built 1954 8,050 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. 1950 E Valencia Drive in Bartow, Florida, is a charming 3-bedroom, 1-bath starter home featuring a newer metal roof and a fully fenced rear yard with a gate for easy access. Its convenient location places you just minutes from Mary Holland Park, the Bartow Public Library, the Bartow Civic Center, and Mosaic Park, offering plenty of recreation and community amenities nearby. This well-situated property is an excellent opportunity for first-time buyers or anyone seeking a comfortable home close to everything Bartow has to offer.

Key facts

  • Easy access gate
  • Convenient location
  • Newer metal roof

Tags

NEWER METAL ROOFFULLY FENCED REAR YARDEASY ACCESS GATECONVENIENT LOCATIONMINUTES FROM MARY HOLLAND PARKMINUTES FROM MOSAIC PARK

Property features AI

Finance

  • Other: Lot approximately 0.18 acre (about 0 to less than 1/4 acre); Chain link fencing
  • Financial info: No lease restrictions indicated

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; High-speed internet available; Electricity available and connected
  • Home design: Single family residence; One story; Faces west; Residential zoning (R-1)
  • Construction: Vinyl siding and frame construction; Metal roof; Slab foundation; Built with approximately 1,063 total building area (public records)
  • Exterior features: Private mailbox; Paved road access

Interior

  • Kitchen: Microwave; Range; Range hood; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Five total rooms
  • Laundry & utility: Washer hookup

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/1.0-bath single-family listed at $167k.

Deal economics

  • At list price, monthly cash flow is $9 ($112/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (11.6% below list).
  • Recommended offer: $147k (12.0% below list) — sets the bar for market timing.

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.
  • Market conditions: Rents rising (+2.7%/yr); 386 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k 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 195 days — a 12% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $167k implies a 255% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 195 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.88%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
9.4

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
-16.2%
Equity multiple
0.43×
Total profit
$-26,855
Equity at exit
$24,900
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-24,212
Equity at exit
$14,439

Cash invested: $46,760 (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
9.4×

Monthly cashflow live

Estimated rent
$1,476 medium interval (Pro) →
Mortgage (P&I)
$876
Tax from tax record
$211 /mo · $2,538/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$9

Break-even live

Break-even rent $1,464
Max offer price $167,000
Occupancy floor 94%

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
$41,750
Closing costs
$5,010
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1290 Henson Ln Bartow, FL 2.0 1.0 743 $850 $1.14 12d 1 0.80mi
1715 1/2 Martin Luther King Junior Blvd Bartow, FL 2.0 1.0 624 $1,200 $1.92 23d 1 1.42mi
1715 Martin Luther King Jr Blvd Bartow, FL 2.0 1.0 624 $1,200 $1.92 23d 1 1.43mi

Listing history 11 events

  1. 2026-06-18
    days on market $167,000 Active 195 DOM
  2. 2026-06-17
    days on market $167,000 Active 194 DOM
  3. 2026-06-16
    days on market $167,000 Active 193 DOM
  4. 2026-06-15
    days on market $167,000 Active 192 DOM
  5. 2026-06-13
    days on market $167,000 Active 190 DOM
  6. 2026-06-10
    statusdays on market $167,000 Active 187 DOM
  7. 2026-01-13
    status Active
  8. 2026-01-08
    status Pending
  9. 2025-12-31
    price $167,000
  10. 2025-11-14
    listed $185,000 Active
  11. 2001-08-08
    soldstatus $47,000

ⓘ 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
$2,538 · $211/mo
Projected year-2 tax
$2,538 · $211/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$17,715
− Mortgage interest
−$9,355
− Property taxes
−$2,538
− Insurance
−$835
− Repairs & maintenance
−$1,417
− Management
−$1,417
− Depreciation
−$4,858
Taxable loss
−$2,705
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$649
After-tax cash flow
$762/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

+255.3% since first listed
5 events — show timeline
  • 2026-01-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-12-31 Price Changed $167,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-14 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2001-08-08 Sold (Public Records) $47,000 Public Records

Property tax history

+49.1%/yr

Latest (2025): $2,538 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…