2187 Mandarin Loop · Dundee, FL 33838

$140,000

3 bd · 2.0 ba · 1,563 sqft · SingleFamily public records · 1 Days on market

Built 2020 7,950 sqft lot $43/mo HOA · 2% of rent

---

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 +26.6/30.0
• Appreciation +10.0/10.0
• 1% rule +9.4/10.0
• DSCR +9.1/10.0
• ARV discount +7.5/15.0
• Schools +3.5/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

Key facts

• 7,950 sq ft lot
• 2 garage spots
• Built 2020

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $140k.

Deal economics

• At list price, monthly cash flow is $375 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $140k).

Location & tenants

• Location reads 65/100 on livability (#638 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, schools 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: 149 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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

• In year one you build about $15k of equity ($968 loan paydown + $14k appreciation (10.0% local appreciation)).
• Polk County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 6y 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.

Risks & watch-outs

• Watch-outs: property tax is 3.3% of price.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $140,000

Questions for the listing agent

1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
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. 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.
6. 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.
7. 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: 1.44% ✓
• Cap rate: 9.50%
• Cash-on-cash: 11.47%
• DSCR: 1.51
• GRM: 5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 32.7%
• Equity multiple: 3.56×
• Total profit: $100,295
• Equity at exit: $126,123

10-year hold

• IRR: 28.3%
• Equity multiple: 8.07×
• Total profit: $276,956
• Equity at exit: $271,989

Cash invested: $39,200 (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.

Methodology + full state rankings →

ZIP-level market 33838

• Home prices YoY: 17.6%
• Active inventory: 149
• Price-to-rent: 5.8×

Monthly cashflow live

• Estimated rent: $2,018 high
• Mortgage (P&I): −$734
• Tax from tax record: −$384 /mo · $4,605/yr
• Insurance: −$58
• HOA: −$43
• Vacancy / Maint / Mgmt: −$424
• Net cashflow: $375

Break-even live

Break-even rent $1,543

Max offer price $140,000

Occupancy floor 76%

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: $35,000
• Closing costs: $4,200
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2163 Mandarin Loop Dundee, FL	3.0	2.0	1688	$2,049	$1.21	3d	1	0.02mi
1378 Legatto Loop Dundee, FL	3.0	2.0	1397	$1,850	$1.32	3d	1	0.47mi
1207 Coda Ct Dundee, FL	3.0	2.0	2040	$1,795	$0.88	14d	1	0.54mi
1709 Hill Top Dr Dundee, FL	4.0	3.0	2072	$2,160	$1.04	3d	1	0.64mi
1804 Vista View Dr Dundee, FL	4.0	3.0	2066	$2,250	$1.09	23d	1	0.69mi
403 Sol Vista Dr Dundee, FL	3.0	2.5	1630	$1,950	$1.20	23d	1	0.99mi
391 Sol Vista Dr Dundee, FL	3.0	2.5	1768	$1,950	$1.10	23d	1	0.99mi
228 Hillcrest Dr Dundee, FL	4.0	2.0	1928	$2,075	$1.08	19d	1	1.01mi

HOA detail

• Monthly dues: $43 · $516/yr
• Likely covers: landscaping

Listing history 9 events

1. 2025-08-06
   status Pending
2. 2025-08-05
   listed $140,000 Active
3. 2020-07-29
   soldstatus $213,900 Sold 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

4. 2020-06-15
   status Pending 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

5. 2020-05-21
   status Active 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

6. 2020-05-18
   status Pending 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

7. 2020-04-01
   price $213,900 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

8. 2020-03-05
   listed $212,900 Active 832-char remark

   Show marketing remark (832 chars)

   Under Construction. The Bokeelia plan by LGI Homes is a spacious one story retreat located within the highly desirable Orlando area community of Ridge at Swan Lake. This home features an open concept floor plan, 3 bedrooms and 2 full baths complete with over $10,000 in upgrades including energy efficient appliances, spacious granite/quartz countertops, custom wood cabinets, brushed nickel hardware and an attached two car garage. The Bokeelia incorporates a master suite complete with a massive walk-in closet, as well as a utility room, covered back patio and front yard landscaping and irrigation. In addition, Ridge at Swan Lake offers residents beautiful nature views filled many beautiful lakes, walking/biking trails and is just minutes from fine dining, shopping, Disney World and LEGOLAND. The photos are of a model home.

9. 2018-10-08
   soldstatus $1,741,600

ⓘ 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: $4,605 · $384/mo
• Projected year-2 tax: $4,605 · $384/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 ≥108°F today · 25 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $24,212
• − Mortgage interest: −$7,842
• − Property taxes: −$4,605
• − Insurance: −$700
• − Repairs & maintenance: −$1,937
• − Management: −$1,937
• − HOA: −$516
• − Depreciation: −$4,073
• Taxable income: $2,602
• Est. tax owed @ 24.0%: −$624
• After-tax cash flow: $3,872/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 — Dundee

• Score: 65/100
• State rank: #638
• US rank: #12542

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Dundee, FL
• City population: 5,431
• Population (ZIP): 5,431

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: Hispanic / Latino 50% White 30% Black 14% Two or more races 7% Asian 3%
• Hispanic origin (detail): Mexican 14% Puerto Rican 19% Dominican 6%
• Common ancestry: Portuguese 1%
• Foreign-born: 18% · Canada, Guatemala
• Languages at home: 53% English-only · Spanish 47%

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: ▲ 54.34%
• Current HPI: 363.9764
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-92.0% since first listed

9 events — show timeline

• 2025-08-06 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-08-05 Listed $140,000 Stellar MLS as Distributed by MLS Grid
• 2020-07-29 Sold (MLS) $213,900 Stellar MLS as Distributed by MLS Grid
• 2020-06-15 Pending — Stellar MLS as Distributed by MLS Grid
• 2020-05-21 Relisted — Stellar MLS as Distributed by MLS Grid
• 2020-05-18 Pending — Stellar MLS as Distributed by MLS Grid
• 2020-04-01 Price Changed $213,900 Stellar MLS as Distributed by MLS Grid
• 2020-03-05 Listed $212,900 Stellar MLS as Distributed by MLS Grid
• 2018-10-08 Sold (Public Records) $1,741,600 Public Records

Property tax history

+31.2%/yr

Latest (2025): $4,605 · -3.6% YoY. Source: county tax records.