CashFlowRE
Sign in Sign up
2130 Lois Blvd
B- Composite 65.73
Why this score? — see what drove the B- 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 +28.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

2130 Lois Blvd · Lake Alfred, FL 33850
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 27 Days on market
Built 1983 6,212 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NO LOT RENT and YOU OWN THE LAND, All ages community. Low HOA only $50 annually. Take a ride to view the SUNSETS just around the corner on a short walk or golf cart ride to the Community Recreation Facility and Dock On Beautiful LAKE MARIANA. Come see this is 2BR/2BA mobile home with a huge screen room in the front and head out back to the screened in patio. Your pets will love the room they have on this large corner lot. A storage shed to store all of your outside equipment or just for extra storage. Perfectly located close to Lake Alfred, Winter Haven, Auburndale and 10 minutes from I-4. Come now before it's gone. CASH ONLY!

Key facts

  • Covered front porch
  • Shaded parking
  • Luxury vinyl plank

Tags

LUXURY VINYL PLANKPLUMBING UPGRADESELECTRICAL UPGRADESCORNER LOTCOVERED FRONT PORCHSHADED PARKING

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Manufactured Home; Zoning: R-3; Unfurnished; Living area reported as 840 square feet; Lot listed as approximately 0 to less than 1/4 acre; Directions available
  • HOA & community: No association

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected; Underground utilities
  • Home design: Manufactured single-wide home; One story; Facing southwest; Completed condition
  • Construction: Metal roof; Other construction materials; Crawlspace foundation; Built on lot size approximately 0.14 acre (60 x 103)
  • Exterior features: Covered front porch; Corner lot; Asphalt road access

Interior

  • Kitchen: Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Mini-split cooling unit(s); Other type heating
  • Interior features: Ceiling fans; Open floor plan; Thermostat
  • Laundry & utility: Dedicated laundry room; Washer; Dryer

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 $120k.

Deal economics

  • At list price, monthly cash flow is $387 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $118k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#363 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, employment 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: 279 active listings in the ZIP; 6 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 $830 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($118k) 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 $73k; list at $120k implies a 64% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,200 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.28%
Cap rate
10.16%
Cash-on-cash
13.82%
DSCR
1.61
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
4.0%
Equity multiple
1.16×
Total profit
$5,218
Equity at exit
$17,892
10-year hold
IRR
13.5%
Equity multiple
2.08×
Total profit
$36,360
Equity at exit
$10,375

Cash invested: $33,600 (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 33850

Home prices YoY
-8.5%
Active inventory
279
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,535 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$146 /mo · $1,757/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$387

Break-even live

Break-even rent $1,045
Max offer price $120,000
Occupancy floor 70%

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
$30,000
Closing costs
$3,600
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1040 S Buena Vista Dr Unit 1040 Lake Alfred, FL 2.0 2.0 955 $1,475 $1.54 23d 1 1.34mi
1040 S Buena Vista Dr Unit 1036 Lake Alfred, FL 2.0 2.0 955 $1,445 $1.51 23d 1 1.34mi
1040 S Buena Vista Dr Unit 1065 Lake Alfred, FL 2.0 2.0 955 $1,425 $1.49 23d 1 1.34mi
711 Lake Jessie Dr Winter Haven, FL 2.0 2.0 884 $1,400 $1.58 23d 1 1.46mi
325 W Pierce St Unit 1 Lake Alfred, FL 2.0 1.0 800 $1,150 $1.44 2d 1 1.48mi
150 S Nekoma Ave Lake Alfred, FL 2.0 1.0 750 $1,375 $1.83 23d 1 1.49mi

Listing history 19 events

  1. 2026-06-18
    days on market $120,000 Active 27 DOM
  2. 2026-06-17
    days on market $120,000 Active 26 DOM
  3. 2026-06-16
    days on market $120,000 Active 25 DOM
  4. 2026-06-15
    days on market $120,000 Active 24 DOM
  5. 2026-06-13
    pricedays on market $120,000 Active 22 DOM
  6. 2026-06-10
    days on market $123,900 Active 19 DOM
  7. 2026-06-09
    days on market $123,900 Active 18 DOM
  8. 2026-06-08
    days on market $123,900 Active 17 DOM
  9. 2026-06-07
    days on market $123,900 Active 16 DOM
  10. 2026-06-05
    days on market $123,900 Active 13 DOM
  11. 2026-06-03
    days on market $123,900 Active 12 DOM
  12. 2026-06-03
    days on market $123,900 Active 11 DOM
  13. 2026-06-01
    days on market $123,900 Active 10 DOM
  14. 2026-05-31
    days on market $123,900 Active 9 DOM
  15. 2026-05-22
    listed $124,900 Active
  16. 2022-06-03
    soldstatus $73,000 Closed 634-char remark
    Show marketing remark (634 chars)

    NO LOT RENT and YOU OWN THE LAND, All ages community. Low HOA only $50 annually. Take a ride to view the SUNSETS just around the corner on a short walk or golf cart ride to the Community Recreation Facility and Dock On Beautiful LAKE MARIANA. Come see this is 2BR/2BA mobile home with a huge screen room in the front and head out back to the screened in patio. Your pets will love the room they have on this large corner lot. A storage shed to store all of your outside equipment or just for extra storage. Perfectly located close to Lake Alfred, Winter Haven, Auburndale and 10 minutes from I-4. Come now before it's gone. CASH ONLY!

  17. 2022-05-18
    status Pending 634-char remark
    Show marketing remark (634 chars)

    NO LOT RENT and YOU OWN THE LAND, All ages community. Low HOA only $50 annually. Take a ride to view the SUNSETS just around the corner on a short walk or golf cart ride to the Community Recreation Facility and Dock On Beautiful LAKE MARIANA. Come see this is 2BR/2BA mobile home with a huge screen room in the front and head out back to the screened in patio. Your pets will love the room they have on this large corner lot. A storage shed to store all of your outside equipment or just for extra storage. Perfectly located close to Lake Alfred, Winter Haven, Auburndale and 10 minutes from I-4. Come now before it's gone. CASH ONLY!

  18. 2022-05-14
    listed $76,500 Active 634-char remark
    Show marketing remark (634 chars)

    NO LOT RENT and YOU OWN THE LAND, All ages community. Low HOA only $50 annually. Take a ride to view the SUNSETS just around the corner on a short walk or golf cart ride to the Community Recreation Facility and Dock On Beautiful LAKE MARIANA. Come see this is 2BR/2BA mobile home with a huge screen room in the front and head out back to the screened in patio. Your pets will love the room they have on this large corner lot. A storage shed to store all of your outside equipment or just for extra storage. Perfectly located close to Lake Alfred, Winter Haven, Auburndale and 10 minutes from I-4. Come now before it's gone. CASH ONLY!

  19. 1979-04-01
    soldstatus $6,200

ⓘ 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
$1,757 · $146/mo
Projected year-2 tax
$1,757 · $146/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°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 0 unhealthy d/yr today · 1 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
$18,419
− Mortgage interest
−$6,722
− Property taxes
−$1,757
− Insurance
−$600
− Repairs & maintenance
−$1,474
− Management
−$1,474
− Depreciation
−$3,491
Taxable income
$2,903
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$697
After-tax cash flow
$3,946/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 — Lake Alfred

Score
72/100
State rank
#363
US rank
#6406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
9,757
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
9,757
Household income
$61,622
Rent vs Own
27.2% rent · 72.8% own
Severe rent burden
431.0

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 0.63)
Race & ethnicity
White 54% Hispanic / Latino 24% Black 11% Asian 9% Two or more races 8%
Hispanic origin (detail)
Mexican 3% Puerto Rican 15% Dominican 2%
Common ancestry
Lithuanian 2% Italian 2% Romanian 1%
Foreign-born
15% · Canada, China
Languages at home
72% English-only · Spanish 21% Other Asian/Pacific 2% Other Indo-European 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
▼ -32.91%
Current HPI
353.941
Rent YoY
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

+1914.5% since first listed
5 events — show timeline
  • 2026-05-22 Listed $124,900 Stellar MLS as Distributed by MLS Grid
  • 2022-06-03 Sold (MLS) $73,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-05-14 Listed $76,500 Stellar MLS as Distributed by MLS Grid
  • 1979-04-01 Sold (Public Records) $6,200 Public Records

Property tax history

+10.4%/yr

Latest (2025): $1,757 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…