CashFlowRE
Sign in Sign up
701 Fulmar Ct
F Composite 29.8
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).

  • ARV discount +7.5/15.0
  • Cash flow +5.2/30.0
  • 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
  • 1% rule +1.2/10.0
  • DSCR +0.0/10.0

$320,000

701 Fulmar Ct · Poinciana, FL 34759
4 bd · 2.5 ba · 1,736 sqft · Land · 222 Days on market
Built 2025 8,002 sqft lot $90/mo HOA · 5% of rent

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

Listing remarks

Discover this BRAND-NEW home in Poinciana, move-in ready for its first owner. Offering 1,763 sqft of living space, this property features four spacious bedrooms, two full bathrooms, and a half bath. The layout was thoughtfully designed to provide comfort and functionality. Located on a desirable corner lot in an exceptionally quiet street with few neighbors—perfect for those seeking privacy and peace. Inside, you’ll find luxury vinyl flooring throughout the main areas, adding a modern touch and easy maintenance. The kitchen and common areas offer a bright, open concept, ideal for everyday living and entertaining. The primary suite serves as a private retreat, while the additiona

Key facts

  • Open concept
  • Private retreat
  • Corner lot

Tags

CORNER LOTLUXURY VINYL FLOORINGOPEN CONCEPTPRIVATE RETREATWELL CONNECTED AREA

Property features AI

Finance

  • Other: Lease restrictions apply
  • HOA & community: Has HOA with monthly fee of $90 (association fee required); Pets allowed

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Septic tank; Cable available; Electricity connected; Phone available; Sewer connected; Water connected
  • Home design: Single family residence; Residential property; One story; South-facing; Completed (new construction)
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; New construction
  • Exterior features: Covered rear porch; Sliding doors; Corner lot; Asphalt road

Interior

  • Kitchen: Cooktop; Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Heat pump; Central air conditioning
  • Interior features: Eat-in kitchen; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Solid wood cabinets; Stone counters; Thermostat; Walk-in closet(s); Window treatments
  • Laundry & utility: Indoor laundry room

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/2.5-bath land listed at $320k.

Deal economics

  • At list price, monthly cash flow is $-726 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $215k (32.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (37.7% below list).
  • Recommended offer: $199k (37.7% 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: Palmetto Elementary School (math 23% / reading 32%, grade F, #1,962 of 2,144 statewide, top 92%, 513 students, 52% FRL); Lake Marion Creek Middle School (math 22% / reading 27%, grade F, #522 of 571 statewide, top 93%, 1,044 students, 58% FRL); New Beginnings High School (math 5% / reading 8%, grade F, #655 of 667 statewide, top 98%, 753 students, 66% FRL, charter) — zoned schools at 59% FRL track the district average.
  • Zoned-school proficiency averages 19% at this address vs 41% district-wide (-22 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); 1155 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 35% 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 222 days — a 12% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $199,458 (37.7% 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 222 days. Have you received any prior offers? Is the seller open to a 38% 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
0.62%
Cap rate
3.57%
Cash-on-cash
-9.72%
DSCR
0.57
GRM
13.4

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
-22.8%
Equity multiple
0.10×
Total profit
$-80,744
Equity at exit
$69,959
10-year hold
IRR
-18.9%
Equity multiple
-0.39×
Total profit
$-124,811
Equity at exit
$67,421

Cash invested: $89,600 (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
1155
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$1,995 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax est. 1.5%
$400 /mo · $4,800/yr
Insurance
$133
HOA
$90
Vacancy / Maint / Mgmt
$419
Net cashflow
$-726

Break-even live

Break-even rent $2,913
Max offer price $214,986
Occupancy floor

Sensitivity live

Price -10% $-505 -5% $-615 +0% $-726 +5% $-836 +10% $-947
Rent -10% $-883 -5% $-805 +0% $-726 +5% $-647 +10% $-568
Rate -1.0pp $-565 -0.5pp $-644 base $-726 +0.5pp $-809 +1.0pp $-893

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
$80,000
Closing costs
$9,600
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
606 Robin Ln Kissimmee, FL 4.0 2.0 1513 $1,750 $1.16 25d 1 0.43mi
606 Robin Ln Kissimmee, FL 4.0 2.0 1513 $1,750 $1.16 15d 1 0.43mi
723 Parrot Ct Kissimmee, FL 3.0 2.0 1535 $1,850 $1.21 25d 1 0.67mi
568 Kingfisher Dr Kissimmee, FL 3.0 2.0 1278 $1,750 $1.37 25d 1 0.70mi
747 Pelican Ct Kissimmee, FL 4.0 2.5 2113 $2,100 $0.99 16d 1 0.71mi
754 Pelican Ct Kissimmee, FL 3.0 2.0 1306 $1,695 $1.30 5d 1 0.72mi
567 Hummingbird Ct Kissimmee, FL 4.0 2.5 2113 $2,000 $0.95 16d 1 0.73mi
701 Pelican Ct Kissimmee, FL 3.0 2.0 1522 $1,785 $1.17 21d 1 0.74mi
568 Finch Ct Kissimmee, FL 3.0 2.0 1904 $1,800 $0.95 25d 1 0.82mi
435 Magpie Ct Kissimmee, FL 4.0 2.0 1413 $1,725 $1.22 25d 1 0.82mi
539 Finch Ct Kissimmee, FL 4.0 2.0 1867 $1,749 $0.94 12d 1 0.84mi
539 Finch Ct Kissimmee, FL 4.0 2.0 1867 $1,749 $0.94 25d 1 0.84mi
601 Dunlin Ln Kissimmee, FL 4.0 2.0 1750 $2,064 $1.18 4d 1 0.87mi
557 Eagle Ct Kissimmee, FL 4.0 3.0 1672 $2,000 $1.20 5d 1 0.93mi
575 Eagle Ct Unit 116 Kissimmee, FL 3.0 2.0 1183 $1,000 $0.85 5d 1 0.98mi
510 Eagle Ct Kissimmee, FL 3.0 2.0 1332 $1,650 $1.24 25d 1 1.03mi
442 Flamingo Ct Kissimmee, FL 3.0 2.0 1456 $1,695 $1.16 25d 1 1.04mi
445 Eagle Dr Kissimmee, FL 4.0 2.0 1580 $1,839 $1.16 23d 1 1.05mi
612 Bluebill Ct Unit A Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 5d 1 1.07mi
1405 Teal Ct Poinciana, FL 4.0 2.0 1605 $1,700 $1.06 25d 1 1.08mi
702 Bluebill Pl Unit A Poinciana, FL 3.0 2.0 1240 $1,650 $1.33 25d 1 1.09mi
426 Eagle Dr Kissimmee, FL 4.0 2.0 1750 $1,995 $1.14 25d 1 1.11mi
535 Cardinal Dr Kissimmee, FL 4.0 2.0 1647 $1,774 $1.08 5d 1 1.13mi
639 Bittern Ct Poinciana, FL 3.0 2.0 1837 $1,730 $0.94 21d 1 1.15mi
1431 Teal Dr Kissimmee, FL 4.0 2.5 2215 $2,445 $1.10 4d 1 1.16mi
736 Bittern Ln Kissimmee, FL 3.0 2.0 1200 $1,775 $1.48 25d 1 1.16mi
721 Bittern Ln Unit A Kissimmee, FL 3.0 2.0 1350 $1,750 $1.30 25d 1 1.17mi
627 Bluebill Ct Kissimmee, FL 3.0 2.0 1430 $1,760 $1.23 25d 1 1.19mi
514 Blackbird Ln Unit B Kissimmee, FL 3.0 2.0 1394 $1,600 $1.15 23d 1 1.23mi
519 Blackbird Ln Kissimmee, FL 3.0 2.0 1200 $1,700 $1.42 25d 1 1.23mi
517 Blackbird Ln Kissimmee, FL 3.0 2.0 1304 $1,530 $1.17 25d 1 1.24mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,599 $1.32 25d 1 1.24mi
510 Blackbird Ln Kissimmee, FL 3.0 2.0 1207 $1,650 $1.37 12d 1 1.24mi
539 Albatross Dr Unit B Kissimmee, FL 3.0 2.0 1220 $1,500 $1.23 25d 1 1.27mi
641 Yak Ct Unit B Kissimmee, FL 3.0 2.0 1162 $1,650 $1.42 25d 1 1.30mi
662 Yak Ct Kissimmee, FL 4.0 2.0 1600 $1,675 $1.05 25d 1 1.31mi
627 Yak Ct Kissimmee, FL 3.0 2.0 2250 $2,000 $0.89 25d 1 1.35mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 5d 1 1.35mi
504 Albatross Dr Kissimmee, FL 3.0 2.0 1250 $1,700 $1.36 25d 1 1.35mi
439 Albatross Ct Unit B Kissimmee, FL 3.0 2.0 1344 $1,700 $1.26 25d 1 1.36mi

HOA detail

Monthly dues
$90 · $1,080/yr

Listing history 18 events

  1. 2026-06-22
    days on market $320,000 Active 222 DOM
  2. 2026-06-18
    days on market $320,000 Active 219 DOM
  3. 2026-06-17
    days on market $320,000 Active 218 DOM
  4. 2026-06-16
    days on market $320,000 Active 217 DOM
  5. 2026-06-15
    days on market $320,000 Active 216 DOM
  6. 2026-06-13
    days on market $320,000 Active 214 DOM
  7. 2026-06-10
    days on market $320,000 Active 211 DOM
  8. 2026-06-09
    days on market $320,000 Active 210 DOM
  9. 2026-06-08
    days on market $320,000 Active 209 DOM
  10. 2026-06-07
    days on market $320,000 Active 208 DOM
  11. 2026-06-05
    days on market $320,000 Active 205 DOM
  12. 2026-06-03
    days on market $320,000 Active 203 DOM
  13. 2026-06-01
    days on market $320,000 Active 202 DOM
  14. 2026-05-31
    days on market $320,000 Active 201 DOM
  15. 2026-04-09
    price $320,000
  16. 2025-11-11
    listed $325,000 Active
  17. 2024-09-30
    historical
  18. 2024-09-24
    listed $65,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,935
− Mortgage interest
−$17,925
− Property taxes
−$4,800
− Insurance
−$1,600
− Repairs & maintenance
−$1,915
− Management
−$1,915
− HOA
−$1,080
− Depreciation
−$9,309
Taxable loss
−$14,609
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,506
After-tax cash flow
$-5,203/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

+392.3% since first listed
4 events — show timeline
  • 2026-04-09 Price Changed $320,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-11 Listed $325,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-24 Listed $65,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…