CashFlowRE
Sign in Sign up
1561 Poe Rd
D- Composite 36.79
Why this score? — see what drove the D- 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 +11.5/30.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

1561 Poe Rd · Dundee, FL 33898
3 bd · 2.0 ba · 1,560 sqft · Manufactured public records · 255 Days on market
Built 2025 1.10 ac lot

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

Listing remarks MLS

3/2 mobile home on over acre. Covered decks, 3 storage buildings/workshops, MB has garden tub with separate shower dual vanity with walk in closets. Separate LR & GR, Kitchen has all appliances, island bar, a large pantry and lots of storage. Laundry roomhas mud sink with counter tops. All this in a fenced lot.

Key facts

  • New black appliances
  • Private 1 acre lot
  • Open living area

Tags

PRIVATE 1 ACRE LOTOPEN LIVING AREASPLIT-BEDROOM FLOOR PLANWOOD CABINETRYNEW BLACK APPLIANCESINDOOR LAUNDRY

Property features AI

Finance

  • Other: Lot size about 1.1 acres
  • Financial info: No lease restrictions reported
  • HOA & community: No homeowners association reported; No association approval required

Exterior

  • Utilities: Well water; Septic tank; Electricity connected
  • Home design: Residential manufactured home (double wide); One story; Faces southwest; New construction; Completed condition; Model: SPRINTER
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Living area approx. 1,456 (builder provided)
  • Exterior features: Other exterior features; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • Laundry & utility: Laundry inside

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 manufactured listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-206 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (15.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (22.6% below list).
  • Recommended offer: $186k (22.6% below list) — sets the bar for 1% rule.

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+, 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: Sandhill Elementary School (math 21% / reading 37%, grade F, #1,932 of 2,144 statewide, top 91%, 991 students, 55% FRL); Mclaughlin Academy of Excellence (math 34% / reading 32%, grade F, #437 of 571 statewide, top 77%, 542 students, 68% FRL); Winter Haven Senior High School (math 26% / reading 38%, grade F, #415 of 667 statewide, top 63%, 2,467 students, 50% FRL) — zoned schools at 58% FRL track the district average.
  • Market conditions: 501 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($57k/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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 255 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago; this cycle's ask has dropped $19k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $33k; list at $240k implies a 629% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,642 (22.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 255 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
5.89%
Cash-on-cash
-1.43%
DSCR
0.94
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-22.4%
Equity multiple
0.23×
Total profit
$-51,928
Equity at exit
$35,770
10-year hold
IRR
-16.6%
Equity multiple
0.08×
Total profit
$-61,924
Equity at exit
$20,742

Cash invested: $67,172 (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 33898

Home prices YoY
-15.1%
Active inventory
501
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,856 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$189 /mo · $2,266/yr
Insurance
$100
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$-206

Break-even live

Break-even rent $2,117
Max offer price $203,592
Occupancy floor

Sensitivity live

Price -10% $-70 -5% $-138 +0% $-206 +5% $-273 +10% $-341
Rent -10% $-352 -5% $-279 +0% $-206 +5% $-132 +10% $-59
Rate -1.0pp $-85 -0.5pp $-145 base $-206 +0.5pp $-268 +1.0pp $-331

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
$59,975
Closing costs
$7,197
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
6560 Timberlane Rd Lake Wales, FL 3.0 2.0 1850 $1,900 $1.03 25d 1 1.50mi

Listing history 21 events

  1. 2026-06-22
    days on market $239,900 Active 255 DOM
  2. 2026-06-18
    days on market $239,900 Active 252 DOM
  3. 2026-06-17
    days on market $239,900 Active 251 DOM
  4. 2026-06-16
    days on market $239,900 Active 250 DOM
  5. 2026-06-15
    days on market $239,900 Active 249 DOM
  6. 2026-06-13
    days on market $239,900 Active 247 DOM
  7. 2026-06-10
    days on market $239,900 Active 244 DOM
  8. 2026-06-09
    days on market $239,900 Active 243 DOM
  9. 2026-06-08
    days on market $239,900 Active 242 DOM
  10. 2026-06-07
    days on market $239,900 Active 241 DOM
  11. 2026-06-05
    pricedays on market $239,900 Active 238 DOM
  12. 2026-06-03
    days on market $249,900 Active 236 DOM
  13. 2026-06-01
    days on market $249,900 Active 235 DOM
  14. 2026-05-31
    days on market $249,900 Active 234 DOM
  15. 2026-04-20
    price $249,900
  16. 2025-11-17
    price $254,000
  17. 2025-10-09
    listed $259,000 Active
  18. 2024-09-23
    historical
  19. 2024-06-04
    listed $149,900 Active
  20. 2014-03-05
    soldstatus $32,900 318-char remark
    Show marketing remark (318 chars)

    3/2 mobile home on over acre. Covered decks, 3 storage buildings/workshops, MB has garden tub with separate shower dual vanity with walk in closets. Separate LR & GR, Kitchen has all appliances, island bar, a large pantry and lots of storage. Laundry roomhas mud sink with counter tops. All this in a fenced lot.

  21. 2014-02-25
    listed $32,900 318-char remark
    Show marketing remark (318 chars)

    3/2 mobile home on over acre. Covered decks, 3 storage buildings/workshops, MB has garden tub with separate shower dual vanity with walk in closets. Separate LR & GR, Kitchen has all appliances, island bar, a large pantry and lots of storage. Laundry roomhas mud sink with counter tops. All this in a fenced lot.

ⓘ 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
$2,266 · $189/mo
Projected year-2 tax
$2,266 · $189/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 A · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 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
$22,277
− Mortgage interest
−$13,438
− Property taxes
−$2,266
− Insurance
−$2,702
− Repairs & maintenance
−$1,782
− Management
−$1,782
− Depreciation
−$6,979
Taxable loss
−$6,673
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,601
After-tax cash flow
$-865/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

County
Polk County · 740,051 people
City population
5,431
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
18,527
Household income
$57,224
Rent vs Own
12.6% rent · 87.4% own
Severe rent burden
148.0

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
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 17% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4% Cuban 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 1% Other Indo-European 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
▼ -60.62%
Current HPI
340.6056
Rent YoY
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

+659.6% since first listed
7 events — show timeline
  • 2026-04-20 Price Changed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-17 Price Changed $254,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-09 Listed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-06-04 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2014-03-05 Sold (MLS) $32,900 Stellar MLS as Distributed by MLS Grid
  • 2014-02-25 Listed $32,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+24.0%/yr

Latest (2025): $2,266 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…