CashFlowRE
Sign in Sign up
9000 US Highway 192 #529
C+ Composite 61.02
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 +21.8/30.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • Appreciation +4.8/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0

$99,900

9000 US Highway 192 #529 · Four Corners, FL 34714
1 bd · 1.0 ba · 408 sqft · Condo public records · 88 Days on market
Built 2006 $256/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 1-bedroom, 1-bath home ideally situated on a premium corner lot just steps from the clubhouse in the highly desirable Outdoor Resorts 55+ community. Built in 2006, this well-maintained residence offers an abundance of windows that flood the interior with natural light, creating a bright and inviting atmosphere throughout. The open feel of the living space makes it perfect for relaxing or entertaining. Outside, you’ll find a spacious carport with plenty of room for parking, golf cart storage, and outdoor seating. The corner lot provides added privacy and extra outdoor space to enjoy Florida’s beautiful weather. Located close to the clubhouse, you’ll have convenient

Key facts

  • Premium corner lot
  • Added privacy
  • Convenient access

Tags

PREMIUM CORNER LOTSPACIOUS CARPORTADDED PRIVACYOUTDOOR SPACECONVENIENT ACCESS

Property features AI

Finance

  • Other: Property type: Residential - Manufactured Home; Lot approximately 0.06 acres (small lot); Living area reported as 408 square feet
  • Financial info: Lease restrictions apply; Total annual fees listed as $3,072
  • HOA & community: HOA required (Sabrina Stone) with approval required; Monthly HOA approximately $256 (quarterly billing shown); Senior community; Pets allowed

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Private or public water source; Private sewer; Cable available; Electricity connected; Water connected
  • Home design: Manufactured single wide residence; One story; Faces south
  • Construction: Vinyl siding; Shingle roof; Slab foundation
  • Exterior features: Lighting; Rain gutters; Paved road access

Interior

  • Kitchen: Built-in oven; Dishwasher; Freezer
  • Bedrooms: 1 bedroom
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Kitchen/family room combo; Thermostat
  • Laundry & utility: Washer; Dryer; Laundry closet

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 1-bed/1.0-bath condo listed at $100k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 3.2% in Four Corners — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: schools F, amenities F, health & safety 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 falling (-3.5%/yr); 716 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • In year one you build about $361 of equity ($691 loan paydown + $-330 appreciation (-0.3% local appreciation)).
  • 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 88 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $85k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.39%
Cap rate
8.15%
Cash-on-cash
6.65%
DSCR
1.30
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.33% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.05×
Total profit
$1,512
Equity at exit
$27,370
10-year hold
IRR
4.0%
Equity multiple
1.37×
Total profit
$10,403
Equity at exit
$31,621

Cash invested: $27,972 (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 34714

Home prices YoY
-0.1%
Rents YoY
-3.5%
Active inventory
716
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,388 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$120 /mo · $1,445/yr
Insurance
$42
HOA
$256
Vacancy / Maint / Mgmt
$292
Net cashflow
$155

Break-even live

Break-even rent $1,192
Max offer price $99,900
Occupancy floor 84%

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
$24,975
Closing costs
$2,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9000 US Highway 192 #115 Clermont, FL 1.0 1.0 364 $950 $2.61 10d 1 0.17mi

HOA detail condo

Monthly dues
$256 · $3,072/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-06-13
    days on market $99,900 Active 88 DOM
  2. 2026-06-10
    days on market $99,900 Active 85 DOM
  3. 2026-06-09
    days on market $99,900 Active 84 DOM
  4. 2026-06-08
    days on market $99,900 Active 83 DOM
  5. 2026-06-07
    days on market $99,900 Active 82 DOM
  6. 2026-06-05
    days on market $99,900 Active 79 DOM
  7. 2026-06-03
    days on market $99,900 Active 78 DOM
  8. 2026-06-03
    days on market $99,900 Active 77 DOM
  9. 2026-06-01
    days on market $99,900 Active 76 DOM
  10. 2026-05-31
    days on market $99,900 Active 75 DOM
  11. 2026-04-13
    price $99,900
  12. 2026-03-17
    listed $109,900 Active
  13. 2022-04-22
    soldstatus $85,000
  14. 2004-04-26
    soldstatus $24,600
  15. 1997-07-01
    soldstatus $20,000

ⓘ 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
$1,445 · $120/mo
Projected year-2 tax
$1,445 · $120/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,661
− Mortgage interest
−$5,596
− Property taxes
−$1,445
− Insurance
−$500
− Repairs & maintenance
−$1,333
− Management
−$1,333
− HOA
−$3,072
− Depreciation
−$2,906
Taxable income
$477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$114
After-tax cash flow
$1,745/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 — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, FL
County
Lake County · 364,602 people
City population
27,422
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,200
Household income
$75,392
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
953.0

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 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 25% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 17% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 3% Italian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
76% English-only · Spanish 19% 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
▼ -0.33%
Current HPI
256.1331
Rent YoY
▼ -3.46%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+399.5% since first listed
5 events — show timeline
  • 2026-04-13 Price Changed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Listed $109,900 Stellar MLS as Distributed by MLS Grid
  • 2022-04-22 Sold (Public Records) $85,000 Public Records
  • 2004-04-26 Sold (Public Records) $24,600 Public Records
  • 1997-07-01 Sold (Public Records) $20,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,445 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…