CashFlowRE
Sign in Sign up
No image
C- Composite 50.66
Why this score? — see what drove the C- 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 +17.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.9/10.0
  • Appreciation +4.7/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0

$189,900

244 Menlo Park Ave · Four Corners, FL 33897
2 bd · 2.0 ba · 1,320 sqft · Manufactured public records · 336 Days on market
Built 1984 5,998 sqft lot $71/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just Reduced! 2/2 home located in golf course community with many amenities and activities. Home includes garage, workshop, new roof (03) and a bonus room (which could be used as a family room)

Key facts

  • 9 hole golf course
  • Close to disney
  • 2 clubhouses

Tags

PICKLEBALL COURTS9 HOLE GOLF COURSE2 CLUBHOUSESPOOLSGOLF CART OKAYCLOSE TO DISNEY

Property features AI

Finance

  • Other: Furnished; Directions: HWY 27 to Polo Park Blvd to Menlo Park Ave
  • Financial info: Total monthly fees $61.67; Total annual fees $740; Lease restrictions apply
  • HOA & community: Monthly HOA $60 (includes pool); Association amenities: Clubhouse, fitness center, golf course, pickleball courts, pool; Association approval required; Senior community; Pets allowed

Exterior

  • Parking: Covered driveway; Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Manufactured home (double wide); Residential property; One level; Faces west; Entry level: One
  • Construction: Vinyl siding; Shingle roof; Crawlspace with pillar/post/pier foundation; Built as a completed double wide
  • Exterior features: Rain gutters; Asphalt road access

Interior

  • Kitchen: Range; Dishwasher; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Open floor plan; Living room/dining room combo; Great Room
  • Laundry & utility: Washer; Dryer; Laundry area in garage

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 $190k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/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 $188k (1.0% below list).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 3.2% in Four Corners — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: schools F, amenities F, health & safety 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 soft (-2.7%/yr); 646 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $156 of equity ($1k loan paydown + $-1k appreciation (-0.6% local appreciation)).
  • 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 336 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 19y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $190k implies a 137% 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; major 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 $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.61% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.85×
Total profit
$-8,148
Equity at exit
$49,428
10-year hold
IRR
0.3%
Equity multiple
1.03×
Total profit
$1,447
Equity at exit
$55,027

Cash invested: $53,172 (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 33897

Home prices YoY
-0.3%
Rents YoY
-2.7%
Active inventory
646
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,880 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$210 /mo · $2,520/yr
Insurance
$79
HOA
$71
Vacancy / Maint / Mgmt
$395
Net cashflow
$129

Break-even live

Break-even rent $1,716
Max offer price $189,900
Occupancy floor 88%

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
$47,475
Closing costs
$5,697
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
623 Coconut Palm Way Davenport, FL 3.0 2.0 1100 $1,650 $1.50 23d 1 0.15mi
511 Coconut Palm Way Davenport, FL 3.0 2.0 1811 $1,700 $0.94 14d 1 0.17mi
400 Australian Way Unit A Davenport, FL 3.0 2.0 1350 $1,600 $1.19 14d 1 0.19mi
217 Australian Way Unit A Davenport, FL 3.0 2.0 1211 $1,750 $1.45 2d 1 0.24mi
2929 Fan Palm Dr Unit 1 Davenport, FL 3.0 2.5 1090 $1,600 $1.47 14d 1 0.27mi
2929 Fan Palm Dr Davenport, FL 3.0 3.0 1090 $1,600 $1.47 14d 1 0.27mi
2918 Fan Palm Dr Unit Main Davenport, FL 3.0 2.0 1400 $1,800 $1.29 23d 1 0.28mi
631 Washington Palm Loop Davenport, FL 3.0 2.0 1387 $1,450 $1.05 23d 1 0.30mi
722 Washington Palm Loop Davenport, FL 3.0 2.5 1811 $1,550 $0.86 23d 1 0.33mi
1000 Western Breeze CIR Unit 3-410 Davenport, FL 2.0 2.0 1185 $2,360 $1.99 3d 1 0.33mi
406 Washington Palm Loop Davenport, FL 3.0 2.0 1764 $1,525 $0.86 14d 1 0.33mi
130 Orlando Breeze Cir Davenport, FL 1.0–3.0 1.0–2.0 1022 $2,097 $2.05 14d 21 0.37mi
1623 Fan Palm Dr Davenport, FL 3.0 2.5 1451 $1,950 $1.34 3d 1 0.39mi
1000 Western Breeze Cir Davenport, FL 1.0–3.0 1.0–2.0 1350 $2,448 $1.81 14d 83 0.40mi
315 Allison Ave Davenport, FL 3.0 2.0 1180 $2,400 $2.03 23d 1 0.55mi
218 Langford Park Dr Davenport, FL 3.0 2.0 1479 $2,100 $1.42 23d 1 0.62mi
2010 Limetta DR Davenport, FL 1.0–3.0 1.0–2.0 1178 $1,970 $1.67 3d 15 0.69mi
1000 Ketner St Davenport, FL 1.0–3.0 1.0–2.0 1057 $1,746 $1.65 3d 22 0.74mi
629 Allison Ave Davenport, FL 3.0 2.0 1524 $2,500 $1.64 23d 1 0.75mi
309 Catfish Dr E Davenport, FL 3.0 2.0 1454 $1,895 $1.30 23d 1 0.77mi
1009 Lake Davenport Blvd Davenport, FL 3.0 2.0 1630 $2,199 $1.35 14d 1 0.81mi
130 Town Center Blvd Clermont, FL 1.0–3.0 1.0–2.0 904 $1,890 $2.09 1d 19 1.00mi
145 Town Center Blvd Clermont, FL 1.0–3.0 1.0–3.0 1029 $1,850 $1.80 2d 22 1.13mi
183 Ashbourne Way Davenport, FL 1.0–3.0 1.0–2.0 1039 $1,822 $1.75 3d 35 1.16mi
237 Somerset Dr Davenport, FL 2.0 1.0 1330 $1,900 $1.43 23d 1 1.17mi
603 New Providence Promenade #603 Davenport, FL 3.0 2.0 1227 $1,550 $1.26 23d 1 1.17mi
304 New Providence Promenade Unit 304 Davenport, FL 3.0 2.0 1227 $1,495 $1.22 23d 1 1.19mi
136 Grantham Dr Davenport, FL 3.0 2.0 1799 $1,995 $1.11 3d 1 1.19mi
222 Bexley Dr Davenport, FL 2.0 2.5 1313 $2,000 $1.52 23d 1 1.20mi
17345 Cagan Crossings Blvd Clermont, FL 3.0 2.0 1269 $2,195 $1.73 12d 1 1.26mi
206 Scaton Way Davenport, FL 2.0 2.5 1530 $1,750 $1.14 13d 1 1.30mi
1560 Chelsea Dr Davenport, FL 3.0 2.5 1528 $2,100 $1.37 23d 1 1.30mi
1301 Tuscan Hills Blvd Unit 9406 1 Davenport, FL 2.0 2.0 1134 $2,200 $1.94 23d 1 1.30mi
774 Chelsea Dr Davenport, FL 2.0 2.5 988 $1,750 $1.77 23d 1 1.31mi
807 Chelsea Dr Davenport, FL 2.0 2.5 1076 $1,450 $1.35 23d 1 1.34mi
1536 Mirabella Cir Unit 1536 Davenport, FL 3.0 2.5 1567 $2,100 $1.34 23d 1 1.36mi
1556 Mirabella Cir Davenport, FL 3.0 2.5 1371 $1,950 $1.42 3d 1 1.37mi
1513 Mirabella Cir Davenport, FL 3.0 2.5 1594 $1,950 $1.22 23d 1 1.39mi
9055 Treasure Trove Ln Kissimmee, FL 2.0–3.0 2.0 1572 $1,800 $1.14 3d 2 1.41mi
9055 Treasure Trove Ln Kissimmee, FL 2.0–3.0 2.0 1572 $1,900 $1.21 4d 2 1.41mi

HOA detail

Monthly dues
$71 · $852/yr

Listing history 12 events

  1. 2026-06-07
    statusdays on market $189,900 Pending 336 DOM
  2. 2026-06-05
    days on market $189,900 Active 335 DOM
  3. 2026-06-03
    days on market $189,900 Active 333 DOM
  4. 2026-06-01
    days on market $189,900 Active 332 DOM
  5. 2026-05-31
    days on market $189,900 Active 331 DOM
  6. 2026-02-26
    price $189,900
  7. 2025-07-04
    listed $199,900 Active
  8. 2008-11-12
    soldstatus $80,000
  9. 2008-10-31
    soldstatus $80,000 193-char remark
    Show marketing remark (193 chars)

    Just Reduced! 2/2 home located in golf course community with many amenities and activities. Home includes garage, workshop, new roof (03) and a bonus room (which could be used as a family room)

  10. 2007-04-30
    listed $85,000 193-char remark
    Show marketing remark (193 chars)

    Just Reduced! 2/2 home located in golf course community with many amenities and activities. Home includes garage, workshop, new roof (03) and a bonus room (which could be used as a family room)

  11. 1983-11-01
    soldstatus $9,900
  12. 1975-09-01
    soldstatus $800,000

ⓘ 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
$2,520 · $210/mo
Projected year-2 tax
$2,520 · $210/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 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 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
$22,560
− Mortgage interest
−$10,637
− Property taxes
−$2,520
− Insurance
−$950
− Repairs & maintenance
−$1,805
− Management
−$1,805
− HOA
−$852
− Depreciation
−$5,524
Taxable loss
−$1,532
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$368
After-tax cash flow
$1,919/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 — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
27,422
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
30,159
Household income
$70,982
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
926.0

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 0.61)
Race & ethnicity
White 45% Hispanic / Latino 43% Two or more races 12% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 21% Cuban 2% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 1%
Foreign-born
16% · Canada, Jamaica, China
Languages at home
61% English-only · Spanish 34% Other Indo-European 1% French/Haitian/Cajun 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
▼ -0.61%
Current HPI
236.2905
Rent YoY
▼ -2.69%
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

-76.3% since first listed
7 events — show timeline
  • 2026-02-26 Price Changed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-04 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2008-11-12 Sold (Public Records) $80,000 Public Records
  • 2008-10-31 Sold (MLS) $80,000 Stellar MLS as Distributed by MLS Grid
  • 2007-04-30 Listed $85,000 Stellar MLS as Distributed by MLS Grid
  • 1983-11-01 Sold (Public Records) $9,900 Public Records
  • 1975-09-01 Sold (Public Records) $800,000 Public Records

Property tax history

+8.7%/yr

Latest (2025): $2,520 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…