CashFlowRE
Sign in Sign up
722 Ginger Dr
F Composite 34.2
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).

  • Cash flow +9.5/30.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.8/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$329,990

722 Ginger Dr · Haines City, FL 33844
4 bd · 2.0 ba · 1,900 sqft · Land · 19 Days on market
Built 2025 6,240 sqft lot $80/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to our best priced Move-In ready Dune plan in the beautiful Marion Ridge Community! This exceptional home offers the perfect blend of style and comfort, featuring impressive 9'4" ceilings and an inviting open-concept layout with 4 bedrooms, 2 full baths, and a spacious 2-car garage. The well-appointed kitchen boasts beautiful cabinetry topped with crown molding, quartz countertops, sleek tile backsplash, a center island, pantry closet, and stainless steel appliances. Ideal for entertaining, the expansive Great Room flows effortlessly to the kitchen and dining areas, all enhanced by stylish tile flooring. Window blinds are included throughout the home for additional privacy. Ret

Key facts

  • Quartz countertops
  • Dune plan
  • 9'4 ceilings

Tags

DUNE PLAN9'4 CEILINGSOPEN-CONCEPT LAYOUTWELL-APPOINTED KITCHENCROWN MOLDINGQUARTZ COUNTERTOPS

Property features AI

Finance

  • Other: Total acreage: less than 1/4 acre (approx. 0.14 acres, lot dimensions 52x120)
  • Financial info: No lease restrictions indicated
  • HOA & community: Has HOA managed by EMPIRE MANAGEMENT GROUP/Lee Weiss; Monthly HOA fee $80 (includes common area taxes); Association amenities: park, playground; deed restrictions and fence restrictions apply; Community features include association-owned recreation, sidewalks, and street lights; Pets allowed

Exterior

  • Parking: Attached 2-car garage (18x21); Driveway
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available; Underground utilities; Irrigation equipment
  • Home design: Single family residence; One story; New construction; South facing; Completed condition
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built by Risewell Homes (model: Dune)
  • Exterior features: Patio; Sidewalks; Sliding doors; Paved road access; Level lot

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Exhaust fan; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: High ceilings; Kitchen/family room combo; Open floorplan; Solid surface counters; Split bedroom layout; Thermostat; Walk-in closets; Blinds; Double pane insulated windows; Smoke detector(s)
  • Laundry & utility: Inside laundry room; Great room / inside utility (additional living/utility space 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/2.0-bath land listed at $330k.

Deal economics

  • At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $290k (12.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (29.5% below list).
  • Recommended offer: $233k (29.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#285 in FL, #4,575 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment 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: Sandhill Elementary School (math 21% / reading 37%, grade F, #1,932 of 2,144 statewide, top 91%, 991 students, 55% FRL); Haines City Senior High School (math 12% / reading 32%, grade F, #544 of 667 statewide, top 82%, 2,700 students, 58% FRL) — zoned schools at 56% FRL track the district average.
  • Zoned-school proficiency averages 26% at this address vs 41% district-wide (-16 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 (+1.2%/yr); 1333 active listings in the ZIP; 23 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).
  • This rent runs 44% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 19 days — a 2% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
Recommended offer $232,596 (29.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
0.70%
Cap rate
5.46%
Cash-on-cash
-2.97%
DSCR
0.87
GRM
11.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.16% rent growth · sell at horizon

5-year hold
IRR
-23.2%
Equity multiple
0.22×
Total profit
$-72,364
Equity at exit
$49,203
10-year hold
IRR
-22.9%
Equity multiple
-0.07×
Total profit
$-98,884
Equity at exit
$28,532

Cash invested: $92,397 (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 33844

Home prices YoY
-26.7%
Rents YoY
1.2%
Active inventory
1333
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,326 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$118 /mo · $1,419/yr
Insurance
$137
HOA
$80
Vacancy / Maint / Mgmt
$488
Net cashflow
$-229

Break-even live

Break-even rent $2,615
Max offer price $289,590
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
$82,498
Closing costs
$9,900
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
570 Feltrim Manor Rd Haines City, FL 4.0 2.0 1830 $2,400 $1.31 23d 1 0.11mi
239 Tarpon Bay Blvd Haines City, FL 4.0 3.0 1887 $2,300 $1.22 14d 1 0.13mi
148 Roseville Dr Haines City, FL 3.0 2.0 1631 $1,799 $1.10 14d 1 0.16mi
662 Fairview Ave Haines City, FL 4.0 2.0 1776 $1,995 $1.12 3d 1 0.27mi
768 Richmond Estate Ave Haines City, FL 4.0 2.0 1776 $1,995 $1.12 23d 1 0.32mi
1123 Patriot Loop Haines City, FL 4.0 2.0 1807 $2,150 $1.19 14d 1 0.48mi
3139 Cedar Crossing Blvd Haines City, FL 3.0 2.0 1506 $1,795 $1.19 3d 1 0.51mi
1354 Normandy Dr Haines City, FL 5.0 2.0 2210 $2,290 $1.04 23d 1 0.60mi
1313 Tank Trl Haines City, FL 3.0 2.0 1450 $2,095 $1.44 23d 1 0.63mi
1336 Madison Cir Haines City, FL 4.0 2.0 1733 $2,800 $1.62 23d 1 0.78mi
1339 Madison Cir Haines City, FL 3.0 2.0 1450 $1,990 $1.37 21d 1 0.79mi
375 Boardwalk Ave Haines City, FL 3.0 2.0 1725 $2,350 $1.36 14d 1 0.94mi
128 Arlington Square Ct Haines City, FL 3.0 2.0 1465 $2,300 $1.57 14d 1 1.21mi
1916 Verano Dr Unit 1916C Haines City, FL 4.0 3.0 1727 $1,900 $1.10 23d 1 1.22mi
833 Ambleside Dr Haines City, FL 4.0 2.0 1887 $1,950 $1.03 10d 1 1.23mi
671 Tanaro Ln Haines City, FL 4.0 2.0 1955 $2,200 $1.13 10d 1 1.31mi
1717 Frogmore Ave Haines City, FL 3.0 2.0 1504 $2,000 $1.33 23d 1 1.32mi
755 Staffora St Haines City, FL 3.0 2.0 1555 $1,799 $1.16 23d 1 1.33mi
751 Staffora St Haines City, FL 4.0 2.0 1848 $2,300 $1.24 23d 1 1.34mi
835 Ofanto Way Haines City, FL 4.0 3.0 2080 $2,350 $1.13 23d 1 1.35mi
660 Tanaro Ln Haines City, FL 4.0 2.0 1848 $2,000 $1.08 23d 1 1.35mi
815 Ofanto Way Haines City, FL 3.0 2.0 1560 $2,500 $1.60 3d 1 1.39mi
640 Tanaro Ln Haines City, FL 3.0 2.0 1975 $2,100 $1.06 23d 1 1.39mi

HOA detail

Monthly dues
$80 · $960/yr

Listing history 5 events

  1. 2026-05-02
    status Pending
  2. 2026-04-16
    price $329,990
  3. 2026-04-12
    listed $349,990 Active
  4. 2025-12-15
    soldstatus $410,300
  5. 2025-07-01
    soldstatus $3,228,500

ⓘ 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
$1,419 · $118/mo
Projected year-2 tax
$2,739 · $228/mo
Expected delta
+$1,320/yr (+$110/mo · 93.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,912
− Mortgage interest
−$18,485
− Property taxes
−$1,419
− Insurance
−$1,650
− Repairs & maintenance
−$2,233
− Management
−$2,233
− HOA
−$960
− Depreciation
−$9,600
Taxable loss
−$8,667
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,080
After-tax cash flow
$-664/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 — Haines City

Score
74/100
State rank
#285
US rank
#4575

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Haines City, FL
County
Polk County · 740,051 people
City population
51,255
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
51,255
Household income
$63,650
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
1107.0

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 0.64)
Race & ethnicity
Hispanic / Latino 48% White 31% Black 18% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 19% Cuban 1% Dominican 3%
Common ancestry
Hispanic 4% Lithuanian 1% Romanian 1%
Foreign-born
15% · Canada, Jamaica, Guatemala
Languages at home
55% English-only · Spanish 39% French/Haitian/Cajun 4% Other Indo-European 0%

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
▼ -105.94%
Current HPI
291.0798
Rent YoY
▲ 1.16%
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

-89.8% since first listed
5 events — show timeline
  • 2026-05-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $329,990 Stellar MLS as Distributed by MLS Grid
  • 2026-04-12 Listed $349,990 Stellar MLS as Distributed by MLS Grid
  • 2025-12-15 Sold (Public Records) $410,300 Public Records
  • 2025-07-01 Sold (Public Records) $3,228,500 Public Records

Property tax history

-1.1%/yr

Latest (2025): $1,419 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…