CashFlowRE
Sign in Sign up
7883 Paula St
F Composite 33.22
Why this score? — see what drove the F 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 +10.3/30.0
  • Appreciation +5.1/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • ARV discount +0.7/15.0

$199,900

7883 Paula St · Sneads, FL 32460
3 bd · 2.0 ba · 1,792 sqft · Manufactured public records · 18 Days on market
Built 2006 0.96 ac lot Est $174k · 15% over

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

Listing remarks MLS

CURRENTLY UNDER CONTRACT, SELLER ACCEPTING BACKUP OFFERS - This perfectly sized & manicured yard will lure you into this cozy home. The property has been meticulously maintained & offers 3 bedrooms & 2 bathrooms. The roof & A/C are only 3 years old & the A/C offers an oversized heat pump. This lovely home is only 2 miles away from Three Rivers State Park, a short drive to Seminole Lake, about a 20-minute drive to the Marianna Wal-Mart, and i-10 is only about 10 min away. You can experience quiet country living while still being conveniently close to everything you need. The homes covered porch is a wonderful area to sit & drink your morning coffee & the neighborhood is quiet & beautiful. As you enter the home you will find a large living area with a wood burning fireplace along with a spacious kitchen & dining area. On the left side of the home are 2 generous size bedrooms with walk in closets & a bathroom. The master bedroom is conveniently located close to the living area & has 2 doors for easy entrance to the living room or laundry area. The master has a large bathroom w/ double vanity, garden tub, shower, & a huge walk-in closet. In the backyard you will find a back deck with a wheel chair accessible ramp & a large shed with a ramp. The shed includes electrical. Part of the backyard is fenced in -- perfect for the pets or for the children to play! There is a double carport on the side of the home for parking vehicles. The countertops in the kitchen & bathrooms have been resurfaced & updated. This home has been exceptionally well kept & maintained & will make a wonderful home for the next family.

Key facts

  • Nearly 1 acre
  • 0.96 acre lot
  • 2 parking spots

Tags

DOUBLE WIDE MOBILE HOMENEARLY 1 ACRE

Property features AI

Finance

  • HOA & community: Short-term rentals allowed

Exterior

  • Parking: 2 covered parking spaces
  • Home design: Double wide mobile home
  • Construction: Vinyl siding
  • Exterior features: Covered patio; Deck; Shed(s); Fenced yard

Interior

  • Kitchen: Electric oven
  • Bedrooms: Two bedrooms on the first floor (approximately 12 x 12 each); Primary bedroom on the first floor (approximately 16 x 14)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Ceiling fans
  • Interior features: 3 total rooms; Electric oven

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-110 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $180k (9.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (32.7% below list).
  • Recommended offer: $134k (32.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#682 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Jackson (rural): math 47% / reading 54% proficiency, ranked #39 of 73 in FL (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Grand Ridge School (math 55% / reading 54%, grade B-, #183 of 571 statewide, top 34%, 326 students, 50% FRL).
  • Market conditions: 38 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 153 units permitted in Jackson County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $399 appreciation (0.2% local appreciation)).
  • Jackson County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $139k; 44% 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; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,500 (32.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.67%
Cap rate
5.63%
Cash-on-cash
-2.36%
DSCR
0.90
GRM
12.4

CMA / ARV

ARV (on-the-fly)
$173,824
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7968 Pope St 0.53mi 3/2.0 1,904 (+6%) 8mo $185,000 $97 58
2090 Section Ave 0.67mi 3/2.0 1,568 (-12%) 17mo $130,000 $83 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.80×
Total profit
$-11,069
Equity at exit
$60,049
10-year hold
IRR
1.5%
Equity multiple
1.17×
Total profit
$9,284
Equity at exit
$73,801

Cash invested: $55,972 (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 32460

Home prices YoY
0.1%
Active inventory
38
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$1,345 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$41 /mo · $490/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$-110

Break-even live

Break-even rent $1,484
Max offer price $180,494
Occupancy floor

Sensitivity live

Price -10% $3 -5% $-53 +0% $-110 +5% $-166 +10% $-223
Rent -10% $-216 -5% $-163 +0% $-110 +5% $-57 +10% $-4
Rate -1.0pp $-9 -0.5pp $-59 base $-110 +0.5pp $-162 +1.0pp $-214

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
$49,975
Closing costs
$5,997
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
2057 Gay Ave Sneads, FL 3.0 2.0 1736 $1,345 $0.77 46d 1 0.50mi

Listing history 8 events

  1. 2026-05-03
    status Pending
  2. 2026-04-15
    listed $199,900 Active
  3. 2022-02-02
    soldstatus $139,000
  4. 2022-02-01
    soldstatus $139,000 1727-char remark
    Show marketing remark (1727 chars)

    CURRENTLY UNDER CONTRACT, SELLER ACCEPTING BACKUP OFFERS - This perfectly sized & manicured yard will lure you into this cozy home. The property has been meticulously maintained & offers 3 bedrooms & 2 bathrooms. The roof & A/C are only 3 years old & the A/C offers an oversized heat pump. This lovely home is only 2 miles away from Three Rivers State Park, a short drive to Seminole Lake, about a 20-minute drive to the Marianna Wal-Mart, and i-10 is only about 10 min away. You can experience quiet country living while still being conveniently close to everything you need. The homes covered porch is a wonderful area to sit & drink your morning coffee & the neighborhood is quiet & beautiful. As you enter the home you will find a large living area with a wood burning fireplace along with a spacious kitchen & dining area. On the left side of the home are 2 generous size bedrooms with walk in closets & a bathroom. The master bedroom is conveniently located close to the living area & has 2 doors for easy entrance to the living room or laundry area. The master has a large bathroom w/ double vanity, garden tub, shower, & a huge walk-in closet. In the backyard you will find a back deck with a wheel chair accessible ramp & a large shed with a ramp. The shed includes electrical. Part of the backyard is fenced in -- perfect for the pets or for the children to play! There is a double carport on the side of the home for parking vehicles. The countertops in the kitchen & bathrooms have been resurfaced & updated. This home has been exceptionally well kept & maintained & will make a wonderful home for the next family.

  5. 2021-11-04
    listed $139,000 1727-char remark
    Show marketing remark (1727 chars)

    CURRENTLY UNDER CONTRACT, SELLER ACCEPTING BACKUP OFFERS - This perfectly sized & manicured yard will lure you into this cozy home. The property has been meticulously maintained & offers 3 bedrooms & 2 bathrooms. The roof & A/C are only 3 years old & the A/C offers an oversized heat pump. This lovely home is only 2 miles away from Three Rivers State Park, a short drive to Seminole Lake, about a 20-minute drive to the Marianna Wal-Mart, and i-10 is only about 10 min away. You can experience quiet country living while still being conveniently close to everything you need. The homes covered porch is a wonderful area to sit & drink your morning coffee & the neighborhood is quiet & beautiful. As you enter the home you will find a large living area with a wood burning fireplace along with a spacious kitchen & dining area. On the left side of the home are 2 generous size bedrooms with walk in closets & a bathroom. The master bedroom is conveniently located close to the living area & has 2 doors for easy entrance to the living room or laundry area. The master has a large bathroom w/ double vanity, garden tub, shower, & a huge walk-in closet. In the backyard you will find a back deck with a wheel chair accessible ramp & a large shed with a ramp. The shed includes electrical. Part of the backyard is fenced in -- perfect for the pets or for the children to play! There is a double carport on the side of the home for parking vehicles. The countertops in the kitchen & bathrooms have been resurfaced & updated. This home has been exceptionally well kept & maintained & will make a wonderful home for the next family.

  6. 2008-02-20
    soldstatus $88,000
  7. 2007-07-25
    soldstatus $60,000
  8. 2006-03-01
    soldstatus $25,000

ⓘ 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
$490 · $41/mo
Projected year-2 tax
$1,659 · $138/mo
Expected delta
+$1,169/yr (+$97/mo · 238.8%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$16,140
− Mortgage interest
−$11,198
− Property taxes
−$490
− Insurance
−$1,000
− Repairs & maintenance
−$1,291
− Management
−$1,291
− Depreciation
−$5,815
Taxable loss
−$4,944
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,187
After-tax cash flow
$-132/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
Jackson
NCES district ID
1200960
Math proficiency
47% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$36,824
Composite
41.92/100
National rank
#3358
State rank
#39 of 73 in FL

Livability — Sneads

Score
64/100
State rank
#682
US rank
#14148

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sneads, FL
Population (ZIP)
5,303

Population outlook (Jackson County) Hauer SSP2

Today (2025)
46,095 people
By 2030
44,432 · -3.6%
By 2040
41,077 · -10.9%
By 2050
37,587 · -18.5%
By 2075
28,921 · -37.3%
By 2100
19,332 · -58.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 57% Black 28% Hispanic / Latino 7% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Italian 2% Hispanic 1%
Foreign-born
4% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+46.1) · D 26.7% · R 72.7%
2008→2024 swing
-18.0pp toward R · 2008: -28.0pp · 2024: -46.1pp
All cycles
2024: R+46.1 2020: R+38.9 2016: R+37.4 2012: R+29.0 2008: R+28.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.20%
Current HPI
154.5563
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+699.6% since first listed
8 events — show timeline
  • 2026-05-03 Pending CPARMLS
  • 2026-04-15 Listed $199,900 CPARMLS
  • 2022-02-02 Sold (Public Records) $139,000 Public Records
  • 2022-02-01 Sold (MLS) $139,000 CPARMLS
  • 2021-11-04 Listed $139,000 CPARMLS
  • 2008-02-20 Sold (Public Records) $88,000 Public Records
  • 2007-07-25 Sold (Public Records) $60,000 Public Records
  • 2006-03-01 Sold (Public Records) $25,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $490 · -80.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…