CashFlowRE
Sign in Sign up
714 S Seminole Ave
C Composite 55.69
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 +16.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.6/10.0
  • Schools +3.5/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

714 S Seminole Ave · Fort Meade, FL 33841
3 bd · 2.0 ba · 816 sqft · SingleFamily public records · 96 Days on market
Built 2006 7,288 sqft lot

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

Listing remarks

Welcome home to Fort Meade's hidden gem! This well priced 3 bedroom, 1 bath single family home was built in 2006 and offers plenty of living space on a nice 7,200 sq ft lot perfect for outdoor living or expansion. Inside you'll enjoy the comfort of central AC and a functional layout. Priced well below comparable homes in the area, this property delivers exceptional value. Nestled in a charming historic community just minutes from downtown ideal for first-time buyers, budget conscious homeowners, or investors seeking a great deal.

Key facts

  • 7,288 sq ft lot
  • 4 parking spots
  • Built 2006

Property features AI

Finance

  • Other: Pets allowed with no restrictions; Please use GPS for directions; Property is Active Under Contract

Exterior

  • Parking: Gravel, open, unpaved parking; Space for 4 vehicles
  • Utilities: Public water; Public sewer; Sewer connected; Water available; Electric service with circuit breakers
  • Home design: Single family residence; One story; Faces east; City street frontage
  • Construction: Vinyl siding; Wood frame construction; Shingle roof; Built as single-story (one level)
  • Exterior features: Open porch; Porch; Interior lot with room for a pool; No waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator; Disposal; Electric water heater
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Stacked bedroom layout; Updated/remodeled condition
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup

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 3-bed/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $80 ($964/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 $120k (3.7% below list).
  • Recommended offer: $114k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#779 in FL) — a middle-class / working-renter tenant base. Strengths: 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: Lewis Anna Woodbury Elementary School (math 33% / reading 38%, grade F, #1,684 of 2,144 statewide, top 79%, 525 students, 67% FRL); Fort Meade Middle/Senior High School (math 38% / reading 41%, grade F, #304 of 667 statewide, top 47%, 786 students, 68% FRL).
  • Market conditions: 122 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $13k of equity ($864 loan paydown + $12k 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 $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($114k) 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.96%
Cap rate
7.06%
Cash-on-cash
2.75%
DSCR
1.12
GRM
8.7

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
26.3%
Equity multiple
3.09×
Total profit
$73,215
Equity at exit
$112,610
10-year hold
IRR
23.0%
Equity multiple
7.05×
Total profit
$211,628
Equity at exit
$242,848

Cash invested: $35,000 (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 33841

Home prices YoY
7.7%
Active inventory
122
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,204 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$163 /mo · $1,959/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$80

Break-even live

Break-even rent $1,102
Max offer price $125,000
Occupancy floor 88%

Sensitivity live

Price -10% $151 -5% $116 +0% $80 +5% $45 +10% $10
Rent -10% $-15 -5% $33 +0% $80 +5% $128 +10% $175
Rate -1.0pp $143 -0.5pp $112 base $80 +0.5pp $48 +1.0pp $15

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
$31,250
Closing costs
$3,750
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1165 Meadowlawn St Fort Meade, FL 2.0 2.0 756 $1,250 $1.65 25d 1 0.35mi
1155 Meadowlawn St Fort Meade, FL 2.0 1.5 924 $1,150 $1.24 25d 1 0.37mi
1175 Meadowlawn St Fort Meade, FL 3.0 2.0 756 $1,325 $1.75 25d 1 0.37mi
121 S Seminole Ave Fort Meade, FL 2.0 1.0 600 $995 $1.66 25d 1 0.52mi

Listing history 19 events

  1. 2026-06-22
    days on market $125,000 Active 96 DOM
  2. 2026-06-18
    days on market $125,000 Active 93 DOM
  3. 2026-06-17
    days on market $125,000 Active 92 DOM
  4. 2026-06-16
    days on market $125,000 Active 91 DOM
  5. 2026-06-15
    days on market $125,000 Active 90 DOM
  6. 2026-06-13
    days on market $125,000 Active 88 DOM
  7. 2026-06-10
    days on market $125,000 Active 85 DOM
  8. 2026-06-09
    days on market $125,000 Active 84 DOM
  9. 2026-06-08
    days on market $125,000 Active 83 DOM
  10. 2026-06-07
    days on market $125,000 Active 82 DOM
  11. 2026-06-05
    days on market $125,000 Active 79 DOM
  12. 2026-06-03
    days on market $125,000 Active 78 DOM
  13. 2026-06-03
    days on market $125,000 Active 77 DOM
  14. 2026-06-01
    days on market $125,000 Active 76 DOM
  15. 2026-05-31
    days on market $125,000 Active 75 DOM
  16. 2026-05-18
    historical Active Under Contract
  17. 2026-03-17
    listed $125,000 Active
  18. 2026-01-18
    historical
  19. 2025-08-30
    listed $125,000

ⓘ 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
$1,959 · $163/mo
Projected year-2 tax
$1,959 · $163/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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$14,448
− Mortgage interest
−$7,002
− Property taxes
−$1,959
− Insurance
−$625
− Repairs & maintenance
−$1,156
− Management
−$1,156
− Depreciation
−$3,636
Taxable loss
−$1,086
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,224/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 — Fort Meade

Score
61/100
State rank
#779
US rank
#17625

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Meade, FL
Population (ZIP)
8,268

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 0.59)
Race & ethnicity
White 50% Hispanic / Latino 38% Two or more races 13% Black 9%
Hispanic origin (detail)
Mexican 32% Puerto Rican 3%
Common ancestry
Slovak 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica
Languages at home
70% English-only · Spanish 30%

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
▲ 26.92%
Current HPI
376.8183
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-18 Contingent Beaches MLS
  • 2026-03-17 Listed $125,000 Beaches MLS
  • 2026-01-18 Listing Removed Beaches MLS
  • 2025-08-30 Listed $125,000 Beaches MLS

Property tax history

+8.9%/yr

Latest (2025): $1,959 · +29.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…