CashFlowRE
Sign in Sign up
1714 Missouri Ave
D+ Composite 45.15
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 +13.8/30.0
  • ARV discount +12.6/15.0
  • DSCR +4.2/10.0
  • Schools +3.6/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,990

1714 Missouri Ave · St. Cloud, FL 34769
2 bd · 1.0 ba · 984 sqft · Manufactured public records · 118 Days on market
Built 1969 9,060 sqft lot Est $225k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

Key facts

  • Near state road 192
  • Disney world
  • St cloud florida

Tags

ST CLOUD FLORIDACONVENIENTLY LOCATEDNEAR STATE ROAD 192CLOSET BEACHDISNEY WORLDCURRENTLY LEASED

Property features AI

Finance

  • Other: Lot is cleared, within city limits, in county, near public transit, and paved; Total lot size about 0.21 acres; Road surface: asphalt; Green/energy-efficient features include HVAC, insulation, roof, water heater, and windows
  • HOA & community: No association; Pets allowed (cats and dogs)

Exterior

  • Parking: Has carport (1 space)
  • Security: Fire alarm
  • Utilities: Public water; Septic tank sewer; Cable available; Electricity available and connected; Fiber optics; Phone available; Water available and connected
  • Home design: Residential mobile home (single wide); One level; Faces east; Completed condition
  • Construction: Metal siding; Membrane roof; Storage/shed structures
  • Exterior features: Covered patio/porch with rear and side porches; Gray water system; Private mailbox; Storage; Shed(s)

Interior

  • Kitchen: Range; Refrigerator; Exhaust fan; Water filtration system; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Solid wood cabinets; Thermostat; Blinds; Fire alarm
  • Laundry & utility: Laundry in garage

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/1.0-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $19 ($226/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $164k (18.1% below list).
  • Recommended offer: $164k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in St. Cloud — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.4%/yr); 258 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 8,813 units permitted in Osceola County in 2024 (3,072 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 $6k of value loss. Plan a longer hold.
  • Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $200k implies a 264% 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 $163,737 (18.1% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
6.41%
Cash-on-cash
0.40%
DSCR
1.02
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$225,336
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1706 Charleston Ln 0.10mi 3/2.0 (+1) 920 (-6%) 1mo $140,000 $152 74
1709 Jersey Ave 0.12mi 2/2.0 1,056 (+7%) 12mo $237,000 $224 68
2240 Darby Ln 0.33mi 2/2.0 936 (-5%) 7mo $220,000 $235 67
2054 Bramblewood Dr 0.39mi 3/2.0 (+1) 1,056 (+7%) 13mo $242,000 $229 49

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

Projected returns pro-forma

-3.0% appreciation · 1.35% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-33,922
Equity at exit
$29,819
10-year hold
IRR
-12.6%
Equity multiple
0.31×
Total profit
$-38,777
Equity at exit
$17,291

Cash invested: $55,997 (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 34769

Home prices YoY
-24.6%
Rents YoY
1.4%
Active inventory
258
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,637 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$143 /mo · $1,711/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$19

Break-even live

Break-even rent $1,614
Max offer price $199,990
Occupancy floor 94%

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
$49,998
Closing costs
$6,000
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1818 Minnesota Ave Unit B St Cloud, FL 1.0 1.5 700 $1,600 $2.29 24d 1 0.13mi
1871 Cactus Ct Saint Cloud, FL 3.0 2.0 900 $1,400 $1.56 18d 1 0.30mi
1400 Dakota Ave Saint Cloud, FL 2.0 1.0 690 $1,650 $2.39 24d 1 0.36mi
2400 16th St Saint Cloud, FL 3.0 2.0 1040 $1,799 $1.73 18d 1 0.44mi
712 Michigan Ct #3 Saint Cloud, FL 2.0 1.0 900 $1,600 $1.78 3d 1 0.65mi
714 Michigan Ct #4 Saint Cloud, FL 2.0 1.0 784 $1,350 $1.72 16d 1 0.65mi
720 Michigan Ct #2 Saint Cloud, FL 2.0 1.0 784 $1,199 $1.53 24d 1 0.66mi
720 Michigan Ct #4 Saint Cloud, FL 2.0 1.0 784 $1,295 $1.65 24d 1 0.66mi
1007 Florida Ave Saint Cloud, FL 1.0–2.0 1.0 800 $1,350 $1.69 16d 2 0.67mi
715 Michigan Ct #3 Saint Cloud, FL 2.0 1.0 784 $1,300 $1.66 24d 1 0.68mi
821 Pennsylvania Ave Saint Cloud, FL 3.0 1.0 1048 $1,695 $1.62 8d 1 0.68mi
1423 Montana Ave Unit 1423 St Cloud, FL 3.0 2.0 1062 $1,895 $1.78 15d 1 0.69mi
1423 Montana Ave Saint Cloud, FL 3.0 2.0 1062 $1,895 $1.78 12d 1 0.69mi
608 Missouri Ave Saint Cloud, FL 2.0 1.0 956 $1,395 $1.46 3d 1 0.70mi
706 New York Ave Saint Cloud, FL 1.0 1.0 750 $1,425 $1.90 24d 1 0.71mi
736 Michigan Ct #4 Saint Cloud, FL 2.0 1.0 784 $1,300 $1.66 12d 1 0.72mi
616 Massachusetts Ave Unit A St Cloud, FL 2.0 1.0 900 $999 $1.11 22d 1 0.72mi
616 Massachusetts Ave Unit A St Cloud, FL 2.0 1.0 900 $999 $1.11 24d 1 0.72mi
731 Michigan Ct St Cloud, FL 2.0 1.0 784 $1,350 $1.72 8d 1 0.74mi
698 Michigan Ct #1 Saint Cloud, FL 2.0 1.0 784 $1,225 $1.56 22d 1 0.74mi
1404 Montana Ave Saint Cloud, FL 2.0 1.5 1000 $1,800 $1.80 24d 1 0.74mi
733 Michigan Ct St Cloud, FL 2.0 1.0 784 $1,295 $1.65 24d 1 0.75mi
517 Jersey Ave Saint Cloud, FL 1.0 1.0 600 $1,250 $2.08 8d 1 0.76mi
607 Alabama Ave Saint Cloud, FL 2.0 2.0 952 $2,000 $2.10 15d 1 0.81mi
1031 Columbia Ave Apt K St Cloud, FL 1.0 1.0 650 $950 $1.46 20d 1 0.86mi
1400 Carolina Ave Saint Cloud, FL 2.0 1.5 920 $1,495 $1.62 24d 1 0.96mi
521 Montana Ave Saint Cloud, FL 2.0 2.0 1010 $1,495 $1.48 2d 1 1.00mi
521 Montana Ave Saint Cloud, FL 2.0 2.0 1010 $1,495 $1.48 24d 1 1.00mi
437 Columbia Ave St Cloud, FL 2.0 2.0 1103 $1,800 $1.63 24d 1 1.10mi
610 Carolina Ave Saint Cloud, FL 2.0 1.0 1015 $2,500 $2.46 24d 1 1.16mi
212 Tennessee Ave Saint Cloud, FL 2.0 1.0 1009 $1,700 $1.68 24d 1 1.16mi
3010 Camber Dr Saint Cloud, FL 1.0–2.0 1.0–2.0 1007 $1,971 $1.96 2d 18 1.17mi
1022 Oregon Ave Saint Cloud, FL 2.0 2.0 768 $1,700 $2.21 8d 1 1.22mi
201 Georgia Ave Saint Cloud, FL 2.0 2.0 915 $1,500 $1.64 8d 1 1.22mi
3100 Soldier City Way St Cloud, FL 3.0 2.0 1085 $1,875 $1.73 3d 6 1.26mi
217 Montana Ave Saint Cloud, FL 2.0 1.0 864 $1,400 $1.62 8d 1 1.26mi
91 10th St Unit 91 St Cloud, FL 2.0 1.0 1000 $1,700 $1.70 24d 1 1.27mi
3065 Soldier City Way Unit 202 St Cloud, FL 3.0 2.0 1125 $1,800 $1.60 20d 1 1.28mi
3075 Soldier City Way Unit 103 St Cloud, FL 3.0 2.0 1045 $1,850 $1.77 24d 1 1.29mi
3075 Soldier City Way Unit 202 St Cloud, FL 3.0 2.0 1125 $1,800 $1.60 20d 1 1.29mi

Listing history 29 events

  1. 2026-06-18
    days on market $199,990 Active 118 DOM
  2. 2026-06-17
    days on market $199,990 Active 117 DOM
  3. 2026-06-16
    days on market $199,990 Active 116 DOM
  4. 2026-06-15
    days on market $199,990 Active 115 DOM
  5. 2026-06-13
    days on market $199,990 Active 113 DOM
  6. 2026-06-13
    days on market $199,990 Active 112 DOM
  7. 2026-06-09
    days on market $199,990 Active 109 DOM
  8. 2026-06-08
    days on market $199,990 Active 108 DOM
  9. 2026-06-07
    days on market $199,990 Active 107 DOM
  10. 2026-06-04
    days on market $199,990 Active 104 DOM
  11. 2026-06-03
    days on market $199,990 Active 103 DOM
  12. 2026-06-02
    days on market $199,990 Active 102 DOM
  13. 2026-06-02
    days on market $199,990 Active 101 DOM
  14. 2026-05-31
    days on market $199,990 Active 100 DOM
  15. 2026-05-24
    price $199,990
  16. 2026-03-10
    price $210,000
  17. 2026-02-20
    listed $230,000 Active
  18. 2019-12-30
    soldstatus $55,000
  19. 2019-02-28
    soldstatus $82,000 Sold 448-char remark
    Show marketing remark (448 chars)

    Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

  20. 2019-02-28
    soldstatus $82,000
    Show marketing remark (448 chars)

    Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

  21. 2019-02-14
    status Pending 448-char remark
    Show marketing remark (448 chars)

    Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

  22. 2019-01-30
    price $86,900 448-char remark
    Show marketing remark (448 chars)

    Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

  23. 2018-12-01
    listed $87,600 Active 448-char remark
    Show marketing remark (448 chars)

    Don’t miss this lowest priced move-in ready home located in St. Cloud! This home features two bedrooms, one-bathroom, remodeled kitchen with new cabinets and counter-tops, wood laminate flooring throughout, Central A/C, fresh paint inside and out, new trim throughout, spacious Florida room, one-car carport, and storage shed in the backyard. No HOA and No Lot Rent! Act quickly as this home is sure to move fast, schedule your showing today!

  24. 2018-07-05
    status Pending
  25. 2018-06-30
    price $46,500
  26. 2018-06-23
    price $48,900
  27. 2018-06-07
    price $52,000
  28. 2018-05-11
    listed $59,000 Active
  29. 1972-01-01
    soldstatus $14,000

ⓘ 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
$1,711 · $143/mo
Projected year-2 tax
$1,711 · $143/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 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
$19,648
− Mortgage interest
−$11,203
− Property taxes
−$1,711
− Insurance
−$1,000
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$5,818
Taxable loss
−$3,227
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$774
After-tax cash flow
$1,001/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
Osceola
NCES district ID
1201470
Math proficiency
39% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$45,528
Composite
35.7/100
National rank
#4865
State rank
#60 of 73 in FL

Livability — St. Cloud

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Cloud, FL
County
Osceola County · 410,217 people
City population
29,247
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
30,204
Household income
$67,148
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1138.0

Population outlook (Osceola County) Hauer SSP2

Today (2025)
447,624 people
By 2030
511,823 · +14.3%
By 2040
642,986 · +43.6%
By 2050
774,552 · +73.0%
By 2075
1,078,144 · +140.9%
By 2100
1,269,660 · +183.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Hispanic / Latino 38% Two or more races 17% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 21% Dominican 5%
Common ancestry
Romanian 3% Lithuanian 3% Russian 2%
Foreign-born
12% · Canada, Jamaica
Languages at home
66% English-only · Spanish 31% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Osceola

2024 margin
Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
2008→2024 swing
-21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
All cycles
2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.08%
Current HPI
324.6715
Rent YoY
▲ 1.35%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1328.5% since first listed
15 events — show timeline
  • 2026-05-24 Price Changed $199,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-20 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2019-12-30 Sold (Public Records) $55,000 Public Records
  • 2019-02-28 Sold (Public Records) $82,000 Public Records
  • 2019-02-28 Sold (MLS) $82,000 Stellar MLS as Distributed by MLS Grid
  • 2019-02-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-01-30 Price Changed $86,900 Stellar MLS as Distributed by MLS Grid
  • 2018-12-01 Listed $87,600 Stellar MLS as Distributed by MLS Grid
  • 2018-07-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-06-30 Price Changed $46,500 Stellar MLS as Distributed by MLS Grid
  • 2018-06-23 Price Changed $48,900 Stellar MLS as Distributed by MLS Grid
  • 2018-06-07 Price Changed $52,000 Stellar MLS as Distributed by MLS Grid
  • 2018-05-11 Listed $59,000 Stellar MLS as Distributed by MLS Grid
  • 1972-01-01 Sold (Public Records) $14,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $1,711 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…