CashFlowRE
Sign in Sign up
6315 Grove Pointe Dr SE
C- Composite 54.23
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
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.3/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$158,000

6315 Grove Pointe Dr SE · Winter Haven, FL 33884
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 183 Days on market
Built 1984 5,837 sqft lot $65/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

Key facts

  • Low hoa fees
  • Manufactured home
  • Own your land

Tags

MANUFACTURED HOMEOWN YOUR LANDLOW HOA FEESWALK IN CLOSETPRIVATE EN-SUITE BATHGARDEN TUB

Property features AI

Finance

  • Other: Association contact/association name listed; Furnished status negotiable
  • Financial info: Lease restrictions apply
  • HOA & community: Monthly HOA fee of $65; Buyer/association approval required; Association amenities: clubhouse, pool, shuffleboard court, spa/hot tub; Senior community with dog park; cats and dogs allowed; golf carts OK

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Electricity connected; Public water connected; Public sewer
  • Home design: Manufactured double-wide home; One story; South-facing
  • Construction: Vinyl siding; Other roof; Crawlspace foundation; Built as a manufactured home
  • Exterior features: Enclosed patio/porch; Awning(s); Shade shutters; Sliding doors; Exterior storage; Asphalt road access; Lot dimensions approximately 60 x 94

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Range hood; Refrigerator; Kitchen reverse osmosis system; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Enclosed patio; Awning(s); Shade shutters; Sliding doors; Interior storage
  • Laundry & utility: Washer hookup; Dryer hookup; Dedicated laundry room

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 2-bed/2.0-bath manufactured listed at $158k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $158k).
  • Recommended offer: $139k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#291 in FL, #4,898 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment C-, 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: Garden Grove Elementary School (math 49% / reading 40%, grade F, #1,288 of 2,144 statewide, top 62%, 723 students, 46% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 680 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 183 days — a 12% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y 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.
  • Current owner paid $59k; list at $158k implies a 168% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.03%
Cap rate
8.16%
Cash-on-cash
6.66%
DSCR
1.30
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.9% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-11,757
Equity at exit
$23,558
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$2,708
Equity at exit
$13,661

Cash invested: $44,240 (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 33884

Home prices YoY
-34.1%
Rents YoY
1.9%
Active inventory
680
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,632 high interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$84 /mo · $1,008/yr
Insurance
$66
HOA
$65
Vacancy / Maint / Mgmt
$343
Net cashflow
$246

Break-even live

Break-even rent $1,321
Max offer price $158,000
Occupancy floor 80%

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
$39,500
Closing costs
$4,740
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5667 Struthers Ct Winter Haven, FL 2.0 1.0 775 $1,350 $1.74 23d 1 0.26mi
5665 Struthers Ct Unit 5667 Winter Haven, FL 2.0 1.0 775 $1,350 $1.74 23d 1 0.26mi
5657 Struthers Ct Winter Haven, FL 2.0 1.0 780 $1,475 $1.89 10d 1 0.28mi
5657 Struthers Ct Unit 1 Winter Haven, FL 2.0 1.0 800 $1,475 $1.84 14d 1 0.28mi
5608 Lake Fox Cir Winter Haven, FL 3.0 2.0 1490 $2,400 $1.61 23d 1 0.68mi
1015 Lake Forest Blvd Winter Haven, FL 1.0–3.0 1.0–2.0 929 $1,840 $1.98 2d 24 1.03mi
4025 Lake Ned Village Cir Winter Haven, FL 1.0–3.0 1.0–2.0 1025 $1,530 $1.49 3d 8 1.14mi
1707 Eagle Pond Dr Unit 1707 Winter Haven, FL 2.0 2.0 1017 $1,450 $1.43 23d 1 1.29mi
508 Eagle Pond Dr #508 Winter Haven, FL 2.0 2.0 1017 $1,500 $1.47 23d 1 1.33mi
1202 Eagle Pond Dr Unit 1202 Winter Haven, FL 2.0 2.0 1017 $1,450 $1.43 14d 1 1.34mi
1101 Eagle Pond Dr #1101 Winter Haven, FL 2.0 2.0 1017 $1,400 $1.38 23d 1 1.36mi
408 Lake Ned Rd Winter Haven, FL 3.0 2.0 1470 $2,100 $1.43 23d 1 1.41mi
3110 Gowan Dr Winter Haven, FL 1.0–2.0 1.0–2.0 1007 $1,841 $1.83 14d 24 1.45mi
7903 Waterview Way Unit 7903 Winter Haven, FL 2.0 2.0 930 $1,600 $1.72 23d 1 1.46mi
206 Kingshill Ct SE Winter Haven, FL 3.0 2.0 1460 $1,800 $1.23 3d 1 1.47mi
7676 Carlton Arms Blvd Winter Haven, FL 3.0 1.0–2.5 987 $1,508 $1.53 23d 1 1.47mi

HOA detail

Monthly dues
$65 · $780/yr
Likely covers
water

Listing history 29 events

  1. 2026-06-18
    days on market $158,000 Active 183 DOM
  2. 2026-06-17
    price $158,000 Active 182 DOM
  3. 2026-06-17
    days on market $160,000 Active 182 DOM
  4. 2026-06-16
    days on market $160,000 Active 181 DOM
  5. 2026-06-15
    days on market $160,000 Active 180 DOM
  6. 2026-06-13
    days on market $160,000 Active 178 DOM
  7. 2026-06-10
    days on market $160,000 Active 175 DOM
  8. 2026-06-09
    days on market $160,000 Active 174 DOM
  9. 2026-06-08
    days on market $160,000 Active 173 DOM
  10. 2026-06-07
    days on market $160,000 Active 172 DOM
  11. 2026-06-05
    days on market $160,000 Active 169 DOM
  12. 2026-06-03
    days on market $160,000 Active 167 DOM
  13. 2026-06-01
    days on market $160,000 Active 166 DOM
  14. 2026-05-31
    days on market $160,000 Active 165 DOM
  15. 2026-03-25
    price $160,000
  16. 2026-03-19
    price $162,500
  17. 2026-03-07
    status Active
  18. 2026-01-30
    status Pending
  19. 2025-11-12
    listed $165,000 Active
  20. 2021-05-12
    soldstatus $59,000 Closed 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  21. 2021-05-04
    status Pending 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  22. 2021-03-19
    price $83,500 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  23. 2021-03-11
    status Active 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  24. 2021-02-27
    status Pending 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  25. 2021-02-16
    price $95,000 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  26. 2020-12-29
    price $97,000 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  27. 2020-12-11
    listed $98,000 Active 589-char remark
    Show marketing remark (589 chars)

    Back on the Market! Schedule your private appointment to see this home in a sought after 55+ community. This 2 bedroom 2 bath home is ready for you to call home! Quick closing and motivated seller. Enjoy your winter evenings in the Florida room with views from all windows. Master bedroom has a walk-in closet and private bathroom with a walk-in shower with separate deep tub. Ride your golf cart to the club house for a day of shuffleboard, swimming, exercising or just relaxing by the water. Conveniently located close to shopping, banking and restaurants! LOW HOA fee! You own your lot!

  28. 2001-10-09
    soldstatus $60,000
  29. 1991-08-01
    soldstatus $45,000

ⓘ 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
$1,008 · $84/mo
Projected year-2 tax
$1,311 · $109/mo
Expected delta
+$303/yr (+$25/mo · 30.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,579
− Mortgage interest
−$8,850
− Property taxes
−$1,008
− Insurance
−$790
− Repairs & maintenance
−$1,566
− Management
−$1,566
− HOA
−$780
− Depreciation
−$4,596
Taxable income
$421
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$101
After-tax cash flow
$2,845/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 — Winter Haven

Score
74/100
State rank
#291
US rank
#4898

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment C- 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
121,740
Metro
Lakeland-Winter Haven, FL
Population (ZIP)
37,561
Household income
$70,443
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
949.0

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 0.55)
Race & ethnicity
White 63% Hispanic / Latino 19% Black 14% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 10% Cuban 2%
Common ancestry
Romanian 2% Lithuanian 2% Hispanic 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
84% English-only · Spanish 12% 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
▼ -134.69%
Current HPI
260.1421
Rent YoY
▲ 1.90%
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

+255.6% since first listed
15 events — show timeline
  • 2026-03-25 Price Changed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-19 Price Changed $162,500 Stellar MLS as Distributed by MLS Grid
  • 2026-03-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-11-12 Listed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2021-05-12 Sold (MLS) $59,000 Stellar MLS as Distributed by MLS Grid
  • 2021-05-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-03-19 Price Changed $83,500 Stellar MLS as Distributed by MLS Grid
  • 2021-03-11 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-02-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-02-16 Price Changed $95,000 Stellar MLS as Distributed by MLS Grid
  • 2020-12-29 Price Changed $97,000 Stellar MLS as Distributed by MLS Grid
  • 2020-12-11 Listed $98,000 Stellar MLS as Distributed by MLS Grid
  • 2001-10-09 Sold (Public Records) $60,000 Public Records
  • 1991-08-01 Sold (Public Records) $45,000 Public Records

Property tax history

+8.5%/yr

Latest (2025): $1,008 · +16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…