CashFlowRE
Sign in Sign up
6605 NW 60th Ct
B+ Composite 79.51
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$124,900

6605 NW 60th Ct · Ocala, FL 34482
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 62 Days on market
Built 2001 0.26 ac lot $135/sqft · 38% below area Est $201k · 38% under

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

Listing remarks MLS

Don’t miss this great opportunity to add your personal touch! This two-bedroom, two-bathroom single-wide mobile home is situated on a . 26-acre lot. The interior features laminate and vinyl flooring, complemented by granite countertops in the kitchen. With a little updating, this property could truly shine as a cozy residence or a smart investment.

Key facts

  • Laminate flooring
  • Vinyl flooring
  • Acre lot

Tags

GRANITE COUNTERTOPSLAMINATE FLOORINGVINYL FLOORINGACRE LOT

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 $125k.

Deal economics

  • At list price, monthly cash flow is $841 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $117k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 4.2% in Ocala — 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 (#476 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Marion (rural): math 42% / reading 43% proficiency, ranked #61 of 73 in FL (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+11.1%/yr); 663 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($66k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $125k implies a 941% 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; moderate wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.69%
Cap rate
14.37%
Cash-on-cash
28.85%
DSCR
2.28
GRM
4.9

CMA / ARV

ARV (median comp)
$200,674
List price
$124,900
Delta
-37.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
28.6%
Equity multiple
2.27×
Total profit
$44,444
Equity at exit
$18,623
10-year hold
IRR
38.8%
Equity multiple
5.53×
Total profit
$158,346
Equity at exit
$10,799

Cash invested: $34,972 (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 34482

Rents YoY
11.1%
Active inventory
663
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,107 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$116 /mo · $1,398/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$841

Break-even live

Break-even rent $1,042
Max offer price $124,900
Occupancy floor 55%

Sensitivity live

Price -10% $911 -5% $876 +0% $841 +5% $805 +10% $770
Rent -10% $674 -5% $757 +0% $841 +5% $924 +10% $1,007
Rate -1.0pp $904 -0.5pp $872 base $841 +0.5pp $808 +1.0pp $775

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
$31,225
Closing costs
$3,747
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6440 NW 66th Ct Ocala, FL 3.0 2.0 992 $1,695 $1.71 14d 1 0.66mi
5532 NW 57th Pl Ocala, FL 2.0 2.0 962 $1,295 $1.35 14d 1 0.79mi

Listing history 17 events

  1. 2026-06-18
    days on market $124,900 Active 62 DOM
  2. 2026-06-17
    days on market $124,900 Active 61 DOM
  3. 2026-06-16
    days on market $124,900 Active 60 DOM
  4. 2026-06-15
    days on market $124,900 Active 59 DOM
  5. 2026-06-14
    days on market $124,900 Active 57 DOM
  6. 2026-06-13
    days on market $124,900 Active 56 DOM
  7. 2026-06-10
    days on market $124,900 Active 54 DOM
  8. 2026-06-09
    days on market $124,900 Active 53 DOM
  9. 2026-06-08
    days on market $124,900 Active 52 DOM
  10. 2026-06-07
    days on market $124,900 Active 51 DOM
  11. 2026-06-03
    days on market $124,900 Active 47 DOM
  12. 2026-06-02
    days on market $124,900 Active 46 DOM
  13. 2026-06-01
    days on market $124,900 Active 45 DOM
  14. 2026-05-31
    days on market $124,900 Active 44 DOM
  15. 2026-05-30
    days on market $124,900 Active 43 DOM
  16. 2026-04-17
    listed $129,900 Active 356-char remark
    Show marketing remark (356 chars)

    Don’t miss this great opportunity to add your personal touch! This two-bedroom, two-bathroom single-wide mobile home is situated on a . 26-acre lot. The interior features laminate and vinyl flooring, complemented by granite countertops in the kitchen. With a little updating, this property could truly shine as a cozy residence or a smart investment.

  17. 2000-02-28
    soldstatus $12,000

ⓘ 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
$1,398 · $116/mo
Projected year-2 tax
$1,398 · $116/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 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$25,279
− Mortgage interest
−$6,996
− Property taxes
−$1,398
− Insurance
−$624
− Repairs & maintenance
−$2,022
− Management
−$2,022
− Depreciation
−$3,633
Taxable income
$8,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,060
After-tax cash flow
$8,028/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
Marion
NCES district ID
1201260
Math proficiency
42% ▼ -7.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$40,015
Composite
35.61/100
National rank
#4890
State rank
#61 of 73 in FL

Livability — Ocala

Score
69/100
State rank
#476
US rank
#8461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
Metro
Ocala, FL
Population (ZIP)
22,807
Household income
$65,901
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
282.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
365,905 people
By 2030
376,768 · +3.0%
By 2040
396,555 · +8.4%
By 2050
412,723 · +12.8%
By 2075
446,090 · +21.9%
By 2100
436,193 · +19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 19% Black 14% Two or more races 12%
Hispanic origin (detail)
Mexican 6% Puerto Rican 9% Cuban 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 16% Other Indo-European 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+31.6) · D 33.8% · R 65.5%
2008→2024 swing
-20.0pp toward R · 2008: -11.6pp · 2024: -31.6pp
All cycles
2024: R+31.6 2020: R+25.9 2016: R+26.2 2012: R+16.2 2008: R+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -133.62%
Current HPI
194.3857
Rent YoY
▲ 11.12%
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+982.5% since first listed
2 events — show timeline
  • 2026-04-17 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2000-02-28 Sold (Public Records) $12,000 Public Records

Property tax history

+16.0%/yr

Latest (2025): $1,398 · +19.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…