CashFlowRE
Sign in Sign up
1007 S Jackson Ave
B Composite 70.05
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

1007 S Jackson Ave · Bartow, FL 33830
3 bd · 2.0 ba · 1,850 sqft · SingleFamily public records · 1 Days on market
Built 1900 0.44 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* Attention DIY enthusiasts and savvy investors! * Here is a rare opportunity to secure a property in a highly desirable area on Bartow. This 3 Bedroom- 2 Bath home features a great funcional floor plan just waiting for your creative vision. While the property requires a full renovation/ some updating, it boasts " good bones" and a prime location. Schedule your showing today!

Key facts

  • Full renovation
  • Prime location
  • 0.44 acre lot

Tags

HIGHLY DESIRABLE AREAGREAT FUNCTIONAL FLOOR PLANFULL RENOVATIONPRIME LOCATION

Property features AI

Finance

  • Other: Zoning: R-2; Lot approximately 0.44 acres (about 100 x 190); No CDD and not homesteaded
  • HOA & community: No HOA association indicated

Exterior

  • Utilities: Public water; Public sewer; Cable available and connected
  • Home design: Single Family Residence; Residential property; One story; Faces north; Entry level: One
  • Construction: Frame construction; Shingle roof; Crawlspace foundation; Other foundation details; Built area approximately 1850 square feet
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Other appliances
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • Laundry & utility: Outside laundry (no interior laundry); Other laundry features

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 $99k.

Deal economics

  • At list price, monthly cash flow is $812 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).

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.
  • Market conditions: Rents rising (+2.7%/yr); 386 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 39% 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 $684 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 2.7% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $46k; list at $99k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
2.07%
Cap rate
16.13%
Cash-on-cash
35.14%
DSCR
2.56
GRM
4.0

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
30.4%
Equity multiple
2.27×
Total profit
$35,196
Equity at exit
$14,761
10-year hold
IRR
37.5%
Equity multiple
4.44×
Total profit
$95,314
Equity at exit
$8,560

Cash invested: $27,720 (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
386
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,053 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$250 /mo · $2,996/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$812

Break-even live

Break-even rent $1,025
Max offer price $99,000
Occupancy floor 55%

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
$24,750
Closing costs
$2,970
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1060 E Wabash St Bartow, FL 3.0 2.0 1758 $1,650 $0.94 23d 1 0.60mi
1705 Davis Ave Bartow, FL 3.0 2.0 1828 $2,500 $1.37 23d 1 0.76mi
1999 Marshall St Unit 2 Bartow, FL 3.0 2.0 1281 $1,800 $1.41 23d 1 0.89mi
1070 E Church St Bartow, FL 4.0 2.5 1384 $1,900 $1.37 14d 1 0.91mi
1070 E Church St Unit A Bartow, FL 4.0 2.5 1362 $1,850 $1.36 14d 1 0.91mi
2025 Dunbar St Unit 2025 Bartow, FL 3.0 2.0 1333 $1,700 $1.28 23d 1 0.97mi
2255 E Helen Cir Bartow, FL 4.0 2.0 1515 $2,695 $1.78 21d 1 1.01mi
550 Battle Ave Unit 550 Bartow, FL 4.0 2.0 1708 $1,250 $0.73 3d 1 1.22mi
925 Tangelo Cir Bartow, FL 3.0 2.0 1681 $2,200 $1.31 14d 1 1.44mi
100 Laurel Cir Bartow, FL 2.0 2.5 1274 $1,740 $1.37 3d 10 1.49mi

Listing history 2 events

  1. 2026-06-05
    remarks 380-char remark
  2. 2026-06-05
    listed $99,000 Pending 1 DOM

ⓘ 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
$2,996 · $250/mo
Projected year-2 tax
$2,996 · $250/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) · 21% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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 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
$24,636
− Mortgage interest
−$5,546
− Property taxes
−$2,996
− Insurance
−$495
− Repairs & maintenance
−$1,971
− Management
−$1,971
− Depreciation
−$2,880
Taxable income
$8,778
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,107
After-tax cash flow
$7,635/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

+112.9% since first listed
3 events — show timeline
  • 2026-06-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-06-03 Listed $99,000 Stellar MLS as Distributed by MLS Grid
  • 1993-04-21 Sold (Public Records) $46,500 Public Records

Property tax history

+9.3%/yr

Latest (2025): $2,996 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…