CashFlowRE
Sign in Sign up
6228 Springwoods Ln
B- Composite 69.66
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

6228 Springwoods Ln · Lakeland, FL 33811
4 bd · 2.0 ba · 1,326 sqft · Manufactured public records · 6 Days on market
Built 1984 0.94 ac lot

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

Listing remarks MLS

This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

Key facts

  • Private land
  • Fenced in
  • Rear porch

Tags

SCREENED IN FRONT PORCHREAR PORCHPRIVATE LANDFENCED IN

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $535 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads 77/100 on livability (#206 in FL, #3,179 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities F, commute 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: R. Bruce Wagner Elementary School (math 54% / reading 42%, grade D, #1,171 of 2,144 statewide, top 55%, 946 students, 46% FRL); Mulberry Senior High School (math 21% / reading 36%, grade F, #458 of 667 statewide, top 69%, 1,315 students, 57% FRL).
  • Market conditions: Rents soft (-0.2%/yr); 360 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 12y 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 2.5% of price; flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

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's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.49%
Cap rate
11.11%
Cash-on-cash
17.20%
DSCR
1.77
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.08×
Total profit
$3,401
Equity at exit
$22,365
10-year hold
IRR
8.2%
Equity multiple
1.53×
Total profit
$22,200
Equity at exit
$12,969

Cash invested: $42,000 (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 33811

Home prices YoY
-26.2%
Rents YoY
-0.2%
Active inventory
360
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,232 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$313 /mo · $3,752/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$535

Break-even live

Break-even rent $1,555
Max offer price $150,000
Occupancy floor 71%

Sensitivity live

Price -10% $620 -5% $578 +0% $535 +5% $493 +10% $450
Rent -10% $359 -5% $447 +0% $535 +5% $624 +10% $712
Rate -1.0pp $611 -0.5pp $574 base $535 +0.5pp $497 +1.0pp $457

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
$37,500
Closing costs
$4,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4450 Spring Ln Lakeland, FL 3.0 2.0 1369 $1,600 $1.17 24d 1 0.58mi
4505 Breccia Ln Lakeland, FL 3.0 2.0 1540 $2,029 $1.32 15d 1 0.84mi
5765 Arlington River Dr Lakeland, FL 3.0 2.0 1672 $2,199 $1.32 4d 1 1.34mi

Listing history 25 events

  1. 2026-02-04
    status Pending
  2. 2026-01-29
    listed $150,000 Active
  3. 2023-05-08
    soldstatus $350,000
  4. 2023-04-28
    soldstatus $350,000 Closed 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  5. 2023-03-28
    status Pending 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  6. 2023-03-28
    status Active 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  7. 2023-03-11
    status Pending 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  8. 2023-02-20
    price $350,000 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  9. 2023-02-03
    listed $369,000 Active 896-char remark
    Show marketing remark (896 chars)

    This beautifully remodeled 4 Bedroom 2 bath home is nestled on almost 1 acre of land with a Privacy fence surrounding the property. The home boasts all new stainless-steel appliances, newer ac unit, roof was replaced in 2016, new water heater, and home has been completely updated with vinyl laminate floors, hardwood shaker cabinets, quartz countertop, and much more. The living space is large and has all the features for a large or growing family. There are 3 sheds on the property, and one is 16x22 for your workshop or storage needs. Plenty of space to roam and feel secure with your Remote-controlled gate for complete security and privacy. Centrally located with a Publix and Burger King, less than a mile away. Close to I-4, Highway 60, South Lakeland, Mulberry or Plant City. This home is an absolute must see. Due to the updating the County has changed the effective year built to 2021.

  10. 2022-07-21
    soldstatus $135,000
  11. 2016-03-18
    soldstatus $110,000 Sold 164-char remark
    Show marketing remark (164 chars)

    Location and land. Plus pretty cute to boot! Come see this 3 bedroom, 2 bath mobile. It looks like a house! Great Southwest location close to Countyline Rd and I-4.

  12. 2016-03-04
    historical 164-char remark
    Show marketing remark (164 chars)

    Location and land. Plus pretty cute to boot! Come see this 3 bedroom, 2 bath mobile. It looks like a house! Great Southwest location close to Countyline Rd and I-4.

  13. 2016-03-02
    listed $110,000 164-char remark
    Show marketing remark (164 chars)

    Location and land. Plus pretty cute to boot! Come see this 3 bedroom, 2 bath mobile. It looks like a house! Great Southwest location close to Countyline Rd and I-4.

  14. 2015-12-28
    historical
  15. 2015-12-23
    soldstatus $45,000 Sold
  16. 2015-11-19
    status Pending
  17. 2015-11-16
    historical Contingent - REO Waiting For Signatures
  18. 2015-11-06
    listed $49,900 Active
  19. 2014-07-15
    historical
  20. 2014-06-14
    price $84,900 Active
  21. 2014-06-14
    status Active
  22. 2014-05-23
    historical
  23. 2014-05-22
    listed $75,000
  24. 1997-10-23
    soldstatus $10,800
  25. 1990-03-01
    soldstatus $10,750

ⓘ 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
$3,752 · $313/mo
Projected year-2 tax
$3,752 · $313/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$26,789
− Mortgage interest
−$8,402
− Property taxes
−$3,752
− Insurance
−$1,547
− Repairs & maintenance
−$2,143
− Management
−$2,143
− Depreciation
−$4,364
Taxable income
$4,437
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,065
After-tax cash flow
$5,360/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 — Lakeland

Score
77/100
State rank
#206
US rank
#3179

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Polk County · 740,051 people
City population
277,690
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
29,472
Household income
$90,263
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
477.0

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
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 23% Two or more races 14% Black 8% Asian 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 5% Cuban 4%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
83% English-only · Spanish 14% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -109.57%
Current HPI
309.0061
Rent YoY
▼ -0.19%
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

+1295.3% since first listed
25 events — show timeline
  • 2026-02-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-08 Sold (Public Records) $350,000 Public Records
  • 2023-04-28 Sold (MLS) $350,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-03-28 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-03-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-02-20 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-03 Listed $369,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-21 Sold (Public Records) $135,000 Public Records
  • 2016-03-18 Sold (MLS) $110,000 Stellar MLS as Distributed by MLS Grid
  • 2016-03-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-03-02 Listed $110,000 Stellar MLS as Distributed by MLS Grid
  • 2015-12-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-12-23 Sold (MLS) $45,000 Stellar MLS as Distributed by MLS Grid
  • 2015-11-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-11-16 Contingent Stellar MLS as Distributed by MLS Grid
  • 2015-11-06 Listed $49,900 Stellar MLS as Distributed by MLS Grid
  • 2014-07-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-06-14 Price Changed $84,900 Stellar MLS as Distributed by MLS Grid
  • 2014-05-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-05-22 Listed $75,000 Stellar MLS as Distributed by MLS Grid
  • 1997-10-23 Sold (Public Records) $10,800 Public Records
  • 1990-03-01 Sold (Public Records) $10,750 Public Records

Property tax history

+13.0%/yr

Latest (2025): $3,752 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…