CashFlowRE
Sign in Sign up
416 Caribbean Ct
F Composite 33.97
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 +7.1/30.0
  • 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 +2.1/10.0
  • DSCR +1.3/10.0

$289,990

416 Caribbean Ct · Poinciana, FL 34759
4 bd · 3.0 ba · 1,638 sqft · Land · 69 Days on market
Built 2026 7,000 sqft lot $35/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The seller owns 12 lots in Poinciana, several on the same street, which can be PURCHASED IN BULK, presenting a rare opportunity for builders or investors to secure multiple parcels at once at a discounted rate. MLS Numbers: O6335500, O6335683, O6335689, O6335698, O6335703, O6335706, O6335716, O6335719, O6335726, O6335730, O6335755. This lot at 416 Caribbean features minimal large trees, providing a canvas ready for your next project. With utilities recently added to this street, it has seen a boom in new home construction over the last year. The low HOA fee includes access to the Poinciana Victory Pool, Aquatic Center with 8 lap lanes, and the APV Community Center featuring event rooms, an amphitheater, a fitness center, and expansive outdoor recreation with sports fields, basketball courts, playgrounds, picnic areas, and walking trails. High-speed internet (300 Mbps) and cable TV (250+ channels) are also included. The lot is conveniently located near shopping centers and restaurants. It’s a short drive to Disney, SeaWorld, Universal Studios, Legoland, and Orlando International Airport, offering both lifestyle and convenience. This lot is perfect for new construction or long-term investment. With low HOA fees, abundant amenities, and strong area growth, these Poinciana lots provide unmatched opportunity for builders, investors, or future homeowners.

Key facts

  • Solid wood cabinets
  • Fully fenced
  • New construction

Tags

NEW CONSTRUCTIONFULLY FENCEDOPEN CONCEPT FLOOR PLANINCLUDED UPGRADESVAULTED CEILINGSOLID WOOD CABINETS

Property features AI

Finance

  • Other: Lot is approximately 0.16 acres (paved road); Living area about 1,638 (builder provided); total building area about 1,658; Lot area listed as approximately 650 square meters
  • Financial info: Lease restrictions apply
  • HOA & community: HOA (APV) with a required monthly fee of $35; Pets allowed

Exterior

  • Parking: Attached garage; 2-car garage
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single family residence; Residential property; Completed condition; One story; Faces north; New construction
  • Construction: Block construction; Shingle roof; Slab foundation; Built as new construction
  • Exterior features: Other exterior features

Interior

  • Kitchen: Convection oven; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: High ceilings; Open floor plan
  • Laundry & utility: No laundry features listed

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/3.0-bath land listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-407 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (20.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (28.7% below list).
  • Recommended offer: $207k (28.7% 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+, schools F, 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 (+1.1%/yr); 1151 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 36% 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.
  • 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 69 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,630 (28.7% 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 69 days. Have you received any prior offers? Is the seller open to a 29% 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
0.71%
Cap rate
4.61%
Cash-on-cash
-6.01%
DSCR
0.73
GRM
11.7

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
-17.7%
Equity multiple
0.29×
Total profit
$-57,686
Equity at exit
$63,398
10-year hold
IRR
-13.1%
Equity multiple
0.00×
Total profit
$-81,017
Equity at exit
$61,098

Cash invested: $81,197 (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
11.7×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax est. 1.5%
$362 /mo · $4,350/yr
Insurance
$121
HOA
$35
Vacancy / Maint / Mgmt
$434
Net cashflow
$-407

Break-even live

Break-even rent $2,581
Max offer price $231,143
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
$72,498
Closing costs
$8,700
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
313 Amberjack Ct Kissimmee, FL 3.0 2.0 1243 $1,750 $1.41 23d 1 0.19mi
308 Bass Ct Kissimmee, FL 4.0 2.0 1614 $2,100 $1.30 3d 1 0.29mi
308 Bass Ct Kissimmee, FL 3.0 2.0 1613 $1,850 $1.15 23d 1 0.29mi
1364 Congo Dr Kissimmee, FL 4.0 2.0 1667 $1,750 $1.05 3d 1 0.52mi
1406 Orlando Pl Poinciana, FL 3.0 2.0 1257 $1,450 $1.15 3d 1 0.56mi
1243 Amazon Ln Kissimmee, FL 4.0 2.0 1580 $1,835 $1.16 3d 1 0.58mi
610 Alafia Pl Kissimmee, FL 4.0 2.0 1636 $2,200 $1.34 23d 1 0.58mi
1417 Kissimmee Ct Kissimmee, FL 3.0 2.0 1535 $1,629 $1.06 23d 1 0.83mi
1402 Kissimmee Ct Kissimmee, FL 4.0 3.0 1800 $1,850 $1.03 21d 1 0.92mi
1701 Pilchard Dr Kissimmee, FL 4.0 2.0 1720 $2,050 $1.19 23d 1 1.08mi
1658 Redfin Dr Kissimmee, FL 4.0 2.0 1661 $1,810 $1.09 3d 1 1.08mi
1660 Redfin Dr Kissimmee, FL 4.0 2.0 1661 $1,975 $1.19 3d 1 1.09mi
1662 Redfin Dr Kissimmee, FL 4.0 2.5 1852 $1,940 $1.05 23d 1 1.10mi
303 Shad Way Kissimmee, FL 4.0 2.0 1930 $1,999 $1.04 23d 1 1.12mi
301 Shad Way Kissimmee, FL 4.0 2.5 2134 $2,000 $0.94 21d 1 1.13mi
1630 Tench Ct Kissimmee, FL 4.0 3.0 1944 $1,995 $1.03 3d 1 1.13mi
1731 Minnow Ct Kissimmee, FL 3.0 2.0 1209 $1,750 $1.45 23d 1 1.20mi
1613 Sail Dr Kissimmee, FL 3.0 2.0 1711 $1,625 $0.95 23d 1 1.20mi
1637 Sail Dr Kissimmee, FL 3.0 2.0 1250 $1,720 $1.38 3d 1 1.24mi
459 Rio Grande Ln Poinciana, FL 4.0 2.0 2000 $1,745 $0.87 23d 1 1.25mi
223 Grouper Ct Kissimmee, FL 3.0 2.0 1475 $1,595 $1.08 23d 1 1.26mi
116 Sail Way Kissimmee, FL 4.0 2.0 1661 $1,805 $1.09 11d 1 1.30mi
1707 Sail Ct Kissimmee, FL 4.0 2.5 1823 $2,015 $1.11 3d 1 1.34mi
205 Dogfish Ln Kissimmee, FL 4.0 2.0 1578 $1,680 $1.06 13d 1 1.35mi
241 Grouper Ct Kissimmee, FL 4.0 2.0 1762 $2,000 $1.14 23d 1 1.36mi
352 Kingfish Dr Kissimmee, FL 4.0 2.0 1670 $1,950 $1.17 23d 1 1.37mi
202 Snapper Way Kissimmee, FL 4.0 2.0 1670 $2,050 $1.23 3d 1 1.42mi
1884 Snapper Dr Kissimmee, FL 4.0 2.0 1682 $1,985 $1.18 14d 1 1.46mi

HOA detail

Monthly dues
$35 · $420/yr
Likely covers
internetcablelandscapingpoolgym

Listing history 12 events

  1. 2026-05-14
    status Pending
  2. 2026-05-04
    price $289,990
  3. 2026-04-08
    status Active
  4. 2026-04-05
    status Pending
  5. 2026-03-17
    price $294,990
  6. 2026-03-03
    listed $299,990 Active
  7. 2025-09-12
    soldstatus $310,000
  8. 2025-09-04
    soldstatus $38,750 Closed 1377-char remark
    Show marketing remark (1377 chars)

    The seller owns 12 lots in Poinciana, several on the same street, which can be PURCHASED IN BULK, presenting a rare opportunity for builders or investors to secure multiple parcels at once at a discounted rate. MLS Numbers: O6335500, O6335683, O6335689, O6335698, O6335703, O6335706, O6335716, O6335719, O6335726, O6335730, O6335755. This lot at 416 Caribbean features minimal large trees, providing a canvas ready for your next project. With utilities recently added to this street, it has seen a boom in new home construction over the last year. The low HOA fee includes access to the Poinciana Victory Pool, Aquatic Center with 8 lap lanes, and the APV Community Center featuring event rooms, an amphitheater, a fitness center, and expansive outdoor recreation with sports fields, basketball courts, playgrounds, picnic areas, and walking trails. High-speed internet (300 Mbps) and cable TV (250+ channels) are also included. The lot is conveniently located near shopping centers and restaurants. It’s a short drive to Disney, SeaWorld, Universal Studios, Legoland, and Orlando International Airport, offering both lifestyle and convenience. This lot is perfect for new construction or long-term investment. With low HOA fees, abundant amenities, and strong area growth, these Poinciana lots provide unmatched opportunity for builders, investors, or future homeowners.

  9. 2025-08-20
    status Pending 1377-char remark
    Show marketing remark (1377 chars)

    The seller owns 12 lots in Poinciana, several on the same street, which can be PURCHASED IN BULK, presenting a rare opportunity for builders or investors to secure multiple parcels at once at a discounted rate. MLS Numbers: O6335500, O6335683, O6335689, O6335698, O6335703, O6335706, O6335716, O6335719, O6335726, O6335730, O6335755. This lot at 416 Caribbean features minimal large trees, providing a canvas ready for your next project. With utilities recently added to this street, it has seen a boom in new home construction over the last year. The low HOA fee includes access to the Poinciana Victory Pool, Aquatic Center with 8 lap lanes, and the APV Community Center featuring event rooms, an amphitheater, a fitness center, and expansive outdoor recreation with sports fields, basketball courts, playgrounds, picnic areas, and walking trails. High-speed internet (300 Mbps) and cable TV (250+ channels) are also included. The lot is conveniently located near shopping centers and restaurants. It’s a short drive to Disney, SeaWorld, Universal Studios, Legoland, and Orlando International Airport, offering both lifestyle and convenience. This lot is perfect for new construction or long-term investment. With low HOA fees, abundant amenities, and strong area growth, these Poinciana lots provide unmatched opportunity for builders, investors, or future homeowners.

  10. 2025-08-14
    listed $34,999 Active 1377-char remark
    Show marketing remark (1377 chars)

    The seller owns 12 lots in Poinciana, several on the same street, which can be PURCHASED IN BULK, presenting a rare opportunity for builders or investors to secure multiple parcels at once at a discounted rate. MLS Numbers: O6335500, O6335683, O6335689, O6335698, O6335703, O6335706, O6335716, O6335719, O6335726, O6335730, O6335755. This lot at 416 Caribbean features minimal large trees, providing a canvas ready for your next project. With utilities recently added to this street, it has seen a boom in new home construction over the last year. The low HOA fee includes access to the Poinciana Victory Pool, Aquatic Center with 8 lap lanes, and the APV Community Center featuring event rooms, an amphitheater, a fitness center, and expansive outdoor recreation with sports fields, basketball courts, playgrounds, picnic areas, and walking trails. High-speed internet (300 Mbps) and cable TV (250+ channels) are also included. The lot is conveniently located near shopping centers and restaurants. It’s a short drive to Disney, SeaWorld, Universal Studios, Legoland, and Orlando International Airport, offering both lifestyle and convenience. This lot is perfect for new construction or long-term investment. With low HOA fees, abundant amenities, and strong area growth, these Poinciana lots provide unmatched opportunity for builders, investors, or future homeowners.

  11. 2021-12-07
    soldstatus $25,000
  12. 2004-03-12
    soldstatus $5,000

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

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 ≥108°F today · 23 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
$24,796
− Mortgage interest
−$16,244
− Property taxes
−$4,350
− Insurance
−$1,450
− Repairs & maintenance
−$1,984
− Management
−$1,984
− HOA
−$420
− Depreciation
−$8,436
Taxable loss
−$10,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,417
After-tax cash flow
$-2,463/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

+5699.8% since first listed
12 events — show timeline
  • 2026-05-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Price Changed $289,990 Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $294,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-03 Listed $299,990 Stellar MLS as Distributed by MLS Grid
  • 2025-09-12 Sold (Public Records) $310,000 Public Records
  • 2025-09-04 Sold (MLS) $38,750 Stellar MLS as Distributed by MLS Grid
  • 2025-08-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-08-14 Listed $34,999 Stellar MLS as Distributed by MLS Grid
  • 2021-12-07 Sold (Public Records) $25,000 Public Records
  • 2004-03-12 Sold (Public Records) $5,000 Public Records

Property tax history

+19.8%/yr

Latest (2025): $323 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…