CashFlowRE
Sign in Sign up
518 Sunbird Sq 🏷️ Likely Rental
B- Composite 69.85
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$43,000

518 Sunbird Sq · Sebring, FL 33872
2 bd · 2.5 ba · 1,352 sqft · Manufactured · 125 Days on market
Built 1998

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

Key facts

  • Metal roof installed
  • Utility shed
  • Move in ready

Tags

FULLY FURNISHEDPET FRIENDLYMOVE IN READYMETAL ROOF INSTALLEDLAUNDRY INSIDEUTILITY SHED

Property features AI

Finance

  • Financial info: Land lease: $691
  • HOA & community: Located in Thunderbird Hill park (land lease community)

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer / sewer available
  • Home design: Manufactured home in park (double wide); Single-story; Palm Harbor model HS
  • Construction: Frame construction with metal siding; Metal roof
  • Exterior features: Enclosed, screened side porch; In-ground pool; Paved road access

Interior

  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Vinyl flooring; 10 total rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $43,000 price doesn't fit this home's estimated sale value (~$167,648) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.5-bath manufactured listed at $43k.

Deal economics

  • At list price, monthly cash flow is $976 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 33.5% vs local median 4.3% in Sebring — 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 66/100 on livability (#618 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute F.
  • Highlands (other): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 700 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $26k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $37,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 12% 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.75%
Cap rate
33.54%
Cash-on-cash
97.32%
DSCR
5.33
GRM
2.2

CMA / ARV

ARV (on-the-fly)
$167,648
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 Pine Tree Ln 0.19mi 3/2.0 (+1) 1,248 (-8%) 10mo $169,000 $135 63
206 Pine Tree Ln 0.20mi 2/2.0 1,476 (+9%) 18mo $118,000 $80 58
101 Sunbird Pl 0.19mi 3/2.0 (+1) 1,431 (+6%) 22mo $177,000 $124 56

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
96.8%
Equity multiple
5.41×
Total profit
$53,084
Equity at exit
$6,411
10-year hold
IRR
99.2%
Equity multiple
10.78×
Total profit
$117,772
Equity at exit
$3,718

Cash invested: $12,040 (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 33872

Home prices YoY
-25.8%
Rents YoY
1.6%
Active inventory
700
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,612 medium interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $645/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$976

Break-even live

Break-even rent $376
Max offer price $43,000
Occupancy floor 34%

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
$10,750
Closing costs
$1,290
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.

Listing history 28 events

  1. 2026-06-19
    days on market $43,000 Active 125 DOM
  2. 2026-06-18
    days on market $43,000 Active 124 DOM
  3. 2026-06-17
    days on market $43,000 Active 123 DOM
  4. 2026-06-16
    days on market $43,000 Active 122 DOM
  5. 2026-06-15
    days on market $43,000 Active 121 DOM
  6. 2026-06-14
    days on market $43,000 Active 119 DOM
  7. 2026-06-10
    days on market $43,000 Active 116 DOM
  8. 2026-06-09
    days on market $43,000 Active 115 DOM
  9. 2026-06-08
    days on market $43,000 Active 114 DOM
  10. 2026-06-07
    days on market $43,000 Active 113 DOM
  11. 2026-06-02
    days on market $43,000 Active 108 DOM
  12. 2026-06-01
    days on market $43,000 Active 107 DOM
  13. 2026-05-31
    days on market $43,000 Active 106 DOM
  14. 2026-05-30
    days on market $43,000 Active 105 DOM
  15. 2026-05-20
    price $43,000
  16. 2026-05-07
    price $49,000
  17. 2026-04-20
    price $53,000
  18. 2026-03-30
    price $59,112
  19. 2026-02-14
    listed $69,000 Active
  20. 2025-09-15
    price $75,000
  21. 2025-06-21
    price $79,999
  22. 2025-06-02
    price $82,000
  23. 2025-05-19
    price $85,000
  24. 2024-03-18
    soldstatus $99,000 Closed 1170-char remark
    Show marketing remark (1170 chars)

    This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

  25. 2024-03-03
    status Pending 1170-char remark
    Show marketing remark (1170 chars)

    This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

  26. 2024-02-14
    price $109,900 1170-char remark
    Show marketing remark (1170 chars)

    This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

  27. 2024-01-11
    price $121,000 1170-char remark
    Show marketing remark (1170 chars)

    This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

  28. 2023-11-15
    listed $139,900 Active 1170-char remark
    Show marketing remark (1170 chars)

    This charming 2-bedroom, 2-bathroom home offers a comfortable and modern living space, with recent updates that enhance both style and functionality. Furniture is negotiable. The metal roof, installed in 2021, ensures durability and longevity. The property boasts a convenient 1-car carport added in the same year, providing sheltered parking. Step inside to discover new luxury vinyl planking that adds a touch of sophistication to the interior. The air conditioning unit, installed in 2020, ensures year-round comfort. The kitchen features a new microwave and upgraded laundry room cabinetry for added convenience. Outside, the front and side yard have been resodded, creating a fresh and inviting landscape. Enjoy the outdoors on the screened-in porch on the side of the home, leading to a workshop/shed for additional storage or workspace. With these thoughtful updates and amenities, this home is ready to welcome its new owners. The lot rent is $585/mth including Lawn mowing, garbage, and use of all the common areas such as the community pool, community center, shuffleboard, and dog park. Storage area for Trailers/Boats $30 per month & RVs $40 per month.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,346
− Mortgage interest
−$2,409
− Property taxes
−$645
− Insurance
−$215
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$1,251
Taxable income
$11,731
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,815
After-tax cash flow
$8,902/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
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Sebring

Score
66/100
State rank
#618
US rank
#11992

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
50,797
Metro
Sebring-Avon Park, FL
Population (ZIP)
13,746
Household income
$69,578
Rent vs Own
10.6% rent · 89.4% own
Severe rent burden
222.0

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 22% Two or more races 11% Black 5% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 9% Cuban 3%
Common ancestry
Romanian 2% Russian 2% Slovak 2%
Foreign-born
12% · Canada, Jamaica
Languages at home
79% English-only · Spanish 16% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.20%
Current HPI
225.3761
Rent YoY
▲ 1.65%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-69.3% since first listed
14 events — show timeline
  • 2026-05-20 Price Changed $43,000 HAOR as distributed by MLS GRID
  • 2026-05-07 Price Changed $49,000 HAOR as distributed by MLS GRID
  • 2026-04-20 Price Changed $53,000 HAOR as distributed by MLS GRID
  • 2026-03-30 Price Changed $59,112 HAOR as distributed by MLS GRID
  • 2026-02-14 Listed $69,000 HAOR as distributed by MLS GRID
  • 2025-09-15 Price Changed $75,000 HAOR as distributed by MLS GRID
  • 2025-06-21 Price Changed $79,999 HAOR as distributed by MLS GRID
  • 2025-06-02 Price Changed $82,000 HAOR as distributed by MLS GRID
  • 2025-05-19 Price Changed $85,000 HAOR as distributed by MLS GRID
  • 2024-03-18 Sold (MLS) $99,000 HAOR as distributed by MLS GRID
  • 2024-03-03 Pending HAOR as distributed by MLS GRID
  • 2024-02-14 Price Changed $109,900 HAOR as distributed by MLS GRID
  • 2024-01-11 Price Changed $121,000 HAOR as distributed by MLS GRID
  • 2023-11-15 Listed $139,900 HAOR as distributed by MLS GRID

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…