361 Wade Park Ct · Four Corners, FL 33897

$179,900

2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 18 Days on market

Built 1984 0.37 ac lot $70/mo HOA · 4% of rent ↓ 9% since listing

---

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 +18.2/30.0
• ARV discount +7.5/15.0
• DSCR +5.7/10.0
• 1% rule +5.2/10.0
• Appreciation +4.7/10.0
• Schools +3.5/10.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Rent growth +1.8/5.0

Listing remarks

Under contract-accepting backup offers. * * Professional Photos Coming Soon * * Come see this lovely, updated 2-bedroom, 2-bath home on a huge corner lot in the desirable 55+ Polo Park community in Davenport. Recent improvements include laminate flooring throughout (no carpet), new kitchen cabinets and countertops, new appliances, updated bathrooms, fresh interior paint, a new roof (2024), and AC replaced in 2021. Enjoy the added benefit of owning the land with NO lot rent, NO CDD, and a low HOA of just $70 per month. Polo Park offers a vibrant and active lifestyle with two clubhouses, two pools, tennis courts, pickleball courts, bocce ball, horseshoe pits, and countless clubs and social

Key facts

• Laminate flooring
• New kitchen cabinets
• New appliances

Tags

• CORNER LOT
• LAMINATE FLOORING
• NEW KITCHEN CABINETS
• NEW APPLIANCES
• UPDATED BATHROOMS
• NEW ROOF

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $180k.

Deal economics

• At list price, monthly cash flow is $161 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $180k).
• Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
• Cap rate 7.4% 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 soft (-2.7%/yr); 646 active listings in the ZIP; 38 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).
• This rent runs 31% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $148 of equity ($1k loan paydown + $-1k appreciation (-0.6% 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 18 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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

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

Recommended offer $177,201 (1.5% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
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: 1.02% ✓
• Cap rate: 7.37%
• Cash-on-cash: 3.83%
• DSCR: 1.17
• GRM: 8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.61% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -2.4%
• Equity multiple: 0.89×
• Total profit: $-5,433
• Equity at exit: $46,825

10-year hold

• IRR: 1.3%
• Equity multiple: 1.12×
• Total profit: $5,894
• Equity at exit: $52,130

Cash invested: $50,372 (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.

Methodology + full state rankings →

ZIP-level market 33897

• Home prices YoY: -0.3%
• Rents YoY: -2.7%
• Active inventory: 646
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $1,837 high
• Mortgage (P&I): −$943
• Tax from tax record: −$202 /mo · $2,424/yr
• Insurance: −$75
• HOA: −$70
• Vacancy / Maint / Mgmt: −$386
• Net cashflow: $161

Break-even live

Break-even rent $1,633

Max offer price $179,900

Occupancy floor 86%

Sensitivity live

Price	-10% $263	-5% $212	+0% $161	+5% $110	+10% $59
Rent	-10% $16	-5% $88	+0% $161	+5% $233	+10% $306
Rate	-1.0pp $251	-0.5pp $207	base $161	+0.5pp $114	+1.0pp $67

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: $44,975
• Closing costs: $5,397
• Reserves months: —
• Total cash needed: —

Rent comps 38 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
232 Nesbitt Park Ave Davenport, FL	2.0	2.0	864	$1,325	$1.53	24d	1	0.18mi
623 Coconut Palm Way Davenport, FL	3.0	2.0	1100	$1,650	$1.50	24d	1	0.21mi
400 Australian Way Unit A Davenport, FL	3.0	2.0	1350	$1,600	$1.19	15d	1	0.25mi
1000 Western Breeze CIR Unit 3-410 Davenport, FL	2.0	2.0	1185	$2,360	$1.99	4d	1	0.29mi
217 Australian Way Unit A Davenport, FL	3.0	2.0	1211	$1,750	$1.45	3d	1	0.30mi
130 Orlando Breeze Cir Davenport, FL	1.0–3.0	1.0–2.0	1022	$2,097	$2.05	15d	21	0.30mi
2929 Fan Palm Dr Unit 1 Davenport, FL	3.0	2.5	1090	$1,600	$1.47	15d	1	0.33mi
2929 Fan Palm Dr Davenport, FL	3.0	3.0	1090	$1,600	$1.47	15d	1	0.33mi
2918 Fan Palm Dr Unit Main Davenport, FL	3.0	2.0	1400	$1,800	$1.29	24d	1	0.34mi
223 Washington Palm Loop Unit B Davenport, FL	1.0	1.0	745	$1,000	$1.34	24d	1	0.35mi
1000 Western Breeze Cir Davenport, FL	1.0–3.0	1.0–2.0	1350	$2,448	$1.81	15d	83	0.35mi
631 Washington Palm Loop Davenport, FL	3.0	2.0	1387	$1,450	$1.05	24d	1	0.37mi
601 Washington Palm Loop Unit B Davenport, FL	1.0	1.0	800	$1,100	$1.38	24d	1	0.37mi
1623 Fan Palm Dr Davenport, FL	3.0	2.5	1451	$1,950	$1.34	4d	1	0.43mi
218 Langford Park Dr Davenport, FL	3.0	2.0	1479	$2,100	$1.42	24d	1	0.56mi
315 Allison Ave Davenport, FL	3.0	2.0	1180	$2,400	$2.03	24d	1	0.59mi
1000 Ketner St Davenport, FL	1.0–3.0	1.0–2.0	1057	$1,746	$1.65	4d	22	0.70mi
50989 Highway 27 #108 Davenport, FL	2.0	1.0	800	$1,500	$1.88	22d	1	0.75mi
2010 Limetta DR Davenport, FL	1.0–3.0	1.0–2.0	1178	$1,970	$1.67	4d	15	0.76mi
309 Catfish Dr E Davenport, FL	3.0	2.0	1454	$1,895	$1.30	24d	1	0.82mi
130 Town Center Blvd Clermont, FL	1.0–3.0	1.0–2.0	904	$1,890	$2.09	2d	19	0.94mi
218 Haversham Way Davenport, FL	1.0	1.0	785	$600	$0.76	24d	1	1.02mi
145 Town Center Blvd Clermont, FL	1.0–3.0	1.0–3.0	1029	$1,850	$1.80	2d	22	1.07mi
17345 Cagan Crossings Blvd Clermont, FL	3.0	2.0	1269	$2,195	$1.73	13d	1	1.20mi
603 New Providence Promenade #603 Davenport, FL	3.0	2.0	1227	$1,550	$1.26	24d	1	1.21mi
183 Ashbourne Way Davenport, FL	1.0–3.0	1.0–2.0	1039	$1,822	$1.75	4d	35	1.23mi
237 Somerset Dr Davenport, FL	2.0	1.0	1330	$1,900	$1.43	24d	1	1.23mi
304 New Providence Promenade Unit 304 Davenport, FL	3.0	2.0	1227	$1,495	$1.22	24d	1	1.24mi
222 Bexley Dr Davenport, FL	2.0	2.5	1313	$2,000	$1.52	24d	1	1.27mi
1301 Tuscan Hills Blvd Unit 9406 1 Davenport, FL	2.0	2.0	1134	$2,200	$1.94	24d	1	1.37mi
774 Chelsea Dr Davenport, FL	2.0	2.5	988	$1,750	$1.77	24d	1	1.38mi
17177 Cagan Crossings Blvd Clermont, FL	3.0	2.0	1483	$2,500	$1.69	24d	1	1.39mi
807 Chelsea Dr Davenport, FL	2.0	2.5	1076	$1,450	$1.35	24d	1	1.40mi
9055 Treasure Trove Ln Kissimmee, FL	2.0–3.0	2.0	1572	$1,800	$1.14	4d	2	1.41mi
9055 Treasure Trove Ln Kissimmee, FL	2.0–3.0	2.0	1572	$1,900	$1.21	5d	2	1.41mi
1556 Mirabella Cir Davenport, FL	3.0	2.5	1371	$1,950	$1.42	4d	1	1.44mi
1492 Mirabella Cir Davenport, FL	3.0	2.0	1435	$1,995	$1.39	24d	1	1.48mi
1492 Mirabella Cir Davenport, FL	3.0	2.5	1435	$1,950	$1.36	15d	1	1.48mi

HOA detail

• Monthly dues: $70 · $840/yr
• Likely covers: pool

Listing history 6 events

1. 2026-03-30
   status Pending
2. 2026-03-12
   listed $179,900 Active
3. 2025-06-10
   status Pending
4. 2025-06-07
   historical
5. 2025-04-02
   price $179,900
6. 2025-03-21
   listed $197,500 Active

ⓘ 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: $2,424 · $202/mo
• Projected year-2 tax: $2,424 · $202/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 6/10 Major
• 🌡 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

Taxation est. · year 1

• Rental income: $22,044
• − Mortgage interest: −$10,077
• − Property taxes: −$2,424
• − Insurance: −$900
• − Repairs & maintenance: −$1,764
• − Management: −$1,764
• − HOA: −$840
• − Depreciation: −$5,233
• Taxable loss: −$957
• Est. tax savings @ 24.0%: +$230
• After-tax cash flow: $2,160/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

• County: Polk County · 740,051 people
• City population: 27,422
• Metro: Lakeland-Winter Haven, FL
• Population (ZIP): 30,159
• Household income: $70,982
• Rent vs Own: 26.8% rent · 73.2% own
• Severe rent burden: 926.0

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 0.61)
• Race & ethnicity: White 45% Hispanic / Latino 43% Two or more races 12% Black 5% Asian 2%
• Hispanic origin (detail): Mexican 2% Puerto Rican 21% Cuban 2% Dominican 2%
• Common ancestry: Romanian 2% Lithuanian 2% Serbian 1%
• Foreign-born: 16% · Canada, Jamaica, China
• Languages at home: 61% English-only · Spanish 34% Other Indo-European 1% French/Haitian/Cajun 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: ▼ -0.61%
• Current HPI: 236.2905
• Rent YoY: ▼ -2.69%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-8.9% since first listed

6 events — show timeline

• 2026-03-30 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-03-12 Listed $179,900 Stellar MLS as Distributed by MLS Grid
• 2025-06-10 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-06-07 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-04-02 Price Changed $179,900 Stellar MLS as Distributed by MLS Grid
• 2025-03-21 Listed $197,500 Stellar MLS as Distributed by MLS Grid

Property tax history

+8.7%/yr

Latest (2025): $2,424 · +9.6% YoY. Source: county tax records.