CashFlowRE
Sign in Sign up
2219 Sageland Way
D- Composite 35.92
Why this score? — see what drove the D- 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 +10.2/30.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,990

2219 Sageland Way · Bartow, FL 33830
4 bd · 2.0 ba · 1,840 sqft · Land · 26 Days on market
Built 2026 6,000 sqft lot $16/mo HOA · 1% of rent

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

Listing remarks

Brand new, energy-efficient home available NOW! The Foxglove floorplan showcases a spacious open-concept layout with 4 bedrooms, 2 bathrooms, and a 2-car garage. The open kitchen overlooks a generous great room and dining area, making it ideal for both everyday living and entertaining. The Grove at Stuart Crossing Classic Series offers single-family homes with open-concept floorplans in Bartow, FL. Convenient to several major highways, this community is ideal for those who commute to Lakeland, Tampa and Orlando. Residents will enjoy amazing amenities that include a resort-style pool, clubhouse, fitness center, pickleball courts, playground, dog park, trails and more. Each of our homes is bu

Key facts

  • 6,000 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Home warranty provided; Unfurnished
  • Financial info: CDD present; Other annual assessment amount $2,850
  • HOA & community: HOA managed by Home River Group; Monthly HOA fee of $16.67; Association amenities include clubhouse, fitness center, pool, playground, basketball court, pickleball courts, and trails; Deed restrictions; Pets allowed

Exterior

  • Parking: Attached 2-car garage with 19x19 dimensions and garage door opener
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Underground utilities
  • Home design: Single family residence; One story; Southeast facing; Completed property
  • Construction: Block construction; Shingle roof; Slab foundation; New construction; Built by Meritage Homes (Foxglove model)
  • Exterior features: Patio; Sidewalk; Public maintained asphalt road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Open floorplan; Smoke detectors
  • Laundry & utility: Washer; Dryer; Dedicated 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/2.0-bath land listed at $326k.

Deal economics

  • At list price, monthly cash flow is $-182 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $294k (9.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (23.1% below list).
  • Recommended offer: $251k (23.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#526 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime 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.
  • Zoned schools: Spessard L Holland Elementary (math 47% / reading 49%, grade D, #1,171 of 2,144 statewide, top 55%, 766 students, 52% FRL); Bartow Middle School (math 33% / reading 36%, grade F, #421 of 571 statewide, top 74%, 1,046 students, 63% FRL); Bartow Senior High School (math 26% / reading 46%, grade F, #359 of 667 statewide, top 55%, 2,125 students, 44% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 392 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • At $2,507/mo this rent would consume 47% of the median local household income ($64k/yr) (locally 681% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 26 days — a 2% lower offer ($321k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $250,730 (23.1% 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.77%
Cap rate
5.62%
Cash-on-cash
-2.40%
DSCR
0.89
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
-20.6%
Equity multiple
0.29×
Total profit
$-65,163
Equity at exit
$48,606
10-year hold
IRR
-14.4%
Equity multiple
0.18×
Total profit
$-74,646
Equity at exit
$28,186

Cash invested: $91,277 (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 33830

Home prices YoY
-19.8%
Rents YoY
2.7%
Active inventory
392
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,507 medium interval (Pro) →
Mortgage (P&I)
$1,710
Tax from tax record
$302 /mo · $3,622/yr
Insurance
$136
HOA
$16
Vacancy / Maint / Mgmt
$527
Net cashflow
$-182

Break-even live

Break-even rent $2,738
Max offer price $293,769
Occupancy floor

Sensitivity live

Price -10% $2 -5% $-90 +0% $-182 +5% $-275 +10% $-367
Rent -10% $-380 -5% $-281 +0% $-182 +5% $-83 +10% $16
Rate -1.0pp $-18 -0.5pp $-99 base $-182 +0.5pp $-267 +1.0pp $-353

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
$81,498
Closing costs
$9,780
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1025 Retreat Dr Bartow, FL 1.0–3.0 1.0–2.0 1494 $2,100 $1.41 5d 6 0.31mi
1586 Caroline Ct Bartow, FL 3.0 2.0 1388 $1,885 $1.36 15d 1 1.49mi

HOA detail

Monthly dues
$16 · $192/yr
Likely covers
poolgym

Listing history 5 events

  1. 2026-05-14
    status Pending
  2. 2026-04-24
    status Active
  3. 2026-04-14
    status Pending
  4. 2026-04-09
    price $325,990
  5. 2026-04-08
    listed $325,020 Active

ⓘ 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
$3,622 · $302/mo
Projected year-2 tax
$3,622 · $302/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$30,088
− Mortgage interest
−$18,261
− Property taxes
−$3,622
− Insurance
−$1,630
− Repairs & maintenance
−$2,407
− Management
−$2,407
− HOA
−$192
− Depreciation
−$9,483
Taxable loss
−$7,914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,899
After-tax cash flow
$-289/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 — Bartow

Score
68/100
State rank
#526
US rank
#9835

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartow, FL
County
Polk County · 740,051 people
City population
33,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
33,740
Household income
$63,918
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
681.0

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
White 55% Hispanic / Latino 22% Black 18% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 13% Puerto Rican 5%
Common ancestry
Italian 3% Slovak 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
81% English-only · Spanish 17% Other Indo-European 1% Other Asian/Pacific 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
▼ -82.47%
Current HPI
333.3392
Rent YoY
▲ 2.72%
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

+0.3% since first listed
5 events — show timeline
  • 2026-05-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Price Changed $325,990 Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Listed $325,020 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…