CashFlowRE
Sign in Sign up
5671 SW 56th Way
D Composite 40.65
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.0/30.0
  • ARV discount +6.4/15.0
  • Schools +4.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +1.2/10.0

$200,000

5671 SW 56th Way · Worthington Springs, FL 32054
3 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 160 Days on market
Built 1998 2.43 ac lot Est $195k · at est.

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

Listing remarks MLS

Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator & microwave, subway tiled shower walls, front & back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace & freedom with no HOA. Priced to sell and won't last long schedule your showing today!

Key facts

  • Kitchen cabinetry
  • Fully renovated
  • Quartz counters

Tags

FULLY RENOVATEDKITCHEN CABINETRYQUARTZ COUNTERSDESIGNER LIGHTINGSUBWAY TILED SHOWER WALLSUPDATED CURB APPEAL

Property features AI

Finance

  • Other: Homestead exempt; Located on approximately 2.43 acres (2 to <5 acres); Dirt/other road access

Exterior

  • Utilities: Private well water; Septic tank; Electricity connected; Cable available
  • Home design: Residential manufactured home (double wide); One story; Facing east; Completed condition
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built as a double wide
  • Exterior features: Private mailbox; Cleared lot; Mature landscaping with trees

Interior

  • Kitchen: Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Wood; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floorplan; Kitchen-family room combo; Living-dining room combo; Thermostat; Walk-in closets
  • Laundry & utility: Laundry room with washer and electric dryer hookups; Laundry located inside

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 $-329 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (29.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (38.3% below list).
  • Recommended offer: $123k (38.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#689 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment D+, amenities F, commute F.
  • Union (town): math 62% / reading 54% proficiency, ranked #17 of 73 in FL (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lake Butler Elementary School (math 74% / reading 63%, grade B+, #409 of 2,144 statewide, top 20%, 1,061 students, 64% FRL); Lake Butler Middle School (math 57% / reading 52%, grade B-, #183 of 571 statewide, top 34%, 691 students, 54% FRL); Union County High School (math 57% / reading 47%, grade D+, #160 of 667 statewide, top 25%, 633 students, 45% FRL) — zoned schools at 54% FRL track the district average.
  • Market conditions: 65 active listings in the ZIP; 45 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Union County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $33k; list at $200k implies a 502% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,373 (38.3% 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. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.62%
Cap rate
5.07%
Cash-on-cash
-4.37%
DSCR
0.81
GRM
13.5

CMA / ARV

ARV (on-the-fly)
$195,048
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5671 SW 56th Way 0.00mi 3/2.0 1,512 (0%) 0mo $195,000 $129 100

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.3%
Equity multiple
2.57×
Total profit
$87,939
Equity at exit
$180,176
10-year hold
IRR
17.8%
Equity multiple
5.92×
Total profit
$275,388
Equity at exit
$388,556

Cash invested: $56,000 (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 32054

Home prices YoY
16.6%
Active inventory
65
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$46 /mo · $556/yr
Insurance
$83
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$-329

Break-even live

Break-even rent $1,650
Max offer price $141,875
Occupancy floor

Sensitivity live

Price -10% $-216 -5% $-272 +0% $-329 +5% $-386 +10% $-442
Rent -10% $-426 -5% $-378 +0% $-329 +5% $-280 +10% $-232
Rate -1.0pp $-228 -0.5pp $-278 base $-329 +0.5pp $-381 +1.0pp $-434

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
$50,000
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.

Listing history 26 events

  1. 2026-05-11
    historical Active Under Contract 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  2. 2026-05-11
    status Active 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  3. 2026-05-11
    status Pending
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  4. 2026-05-11
    status Pending 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  5. 2026-04-23
    price $195,000 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  6. 2026-04-10
    status Active
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  7. 2026-04-10
    status Active 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  8. 2026-04-02
    status Pending
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  9. 2026-04-02
    historical Active Under Contract 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  10. 2026-03-26
    price $200,000
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  11. 2026-03-26
    price $200,000 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  12. 2026-03-13
    price $210,000
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  13. 2026-03-13
    price $210,000 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  14. 2026-03-03
    status Active 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  15. 2026-03-03
    status Active
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  16. 2026-02-27
    status Pending
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  17. 2026-02-27
    historical Active Under Contract 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  18. 2026-02-09
    price $215,000
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  19. 2026-02-09
    price $215,000 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  20. 2026-01-16
    price $217,500
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  21. 2026-01-16
    price $217,500 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  22. 2025-12-22
    price $220,000
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  23. 2025-12-22
    price $220,000 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  24. 2025-11-21
    listed $225,000 Active 1049-char remark
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  25. 2025-11-21
    listed $225,000 Active
    Show marketing remark (1049 chars)

    Act quick - you won't find another home w/almost everything new with acreage at this price point. Welcome home to this 4 bedroom 2 bathroom home on just under 2.5 acres. This home has just been fully renovated! All brand new upgrades include: kitchen cabinetry, stunning quartz counters in kitchen and both bathrooms, designer lighting, flooring throughout, tankless water heater, refridgerator &amp; microwave, subway tiled shower walls, front &amp; back steps, updated curb appeal and fresh paint! The newer roof (2019), HVAC system (5) and home water filtration system complete this move-in-ready package. Experience the best of North Florida nature! Enjoy the peaceful boating and swimming at Lake Butler's freshwater beach, and live just a short drive from the crystal-clear waters of Ichetucknee Springs State Park (tubing, swimming, snorkeling). Don't miss this opportunity for a like-new home at an incredible value while having complete peace &amp; freedom with no HOA. Priced to sell and won't last long schedule your showing today!

  26. 2004-10-05
    soldstatus $33,200

ⓘ 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
$556 · $46/mo
Projected year-2 tax
$1,660 · $138/mo
Expected delta
+$1,104/yr (+$92/mo · 198.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$14,805
− Mortgage interest
−$11,203
− Property taxes
−$556
− Insurance
−$2,502
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$5,818
Taxable loss
−$7,644
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,834
After-tax cash flow
$-2,114/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
Union
NCES district ID
1201890
Math proficiency
62% ▼ -11.00%
Reading proficiency
54% ▼ -7.00%
Median HH income
$40,908
Composite
48.59/100
National rank
#2111
State rank
#17 of 73 in FL

Livability — Worthington Springs

Score
64/100
State rank
#689
US rank
#14375

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
156
Population (ZIP)
12,467

Population outlook (Union County) Hauer SSP2

Today (2025)
14,613 people
By 2030
14,322 · -2.0%
By 2040
13,780 · -5.7%
By 2050
13,325 · -8.8%
By 2075
11,965 · -18.1%
By 2100
9,102 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 14% Two or more races 8% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Union

2024 margin
Solid R (+68.3) · D 15.6% · R 83.8%
2008→2024 swing
-18.4pp toward R · 2008: -49.9pp · 2024: -68.3pp
All cycles
2024: R+68.3 2020: R+65.3 2016: R+62.4 2012: R+49.0 2008: R+49.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 33.99%
Current HPI
239.3346
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

+487.3% since first listed
26 events — show timeline
  • 2026-05-11 Contingent realMLS
  • 2026-05-11 Relisted realMLS
  • 2026-05-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Pending realMLS
  • 2026-04-23 Price Changed $195,000 realMLS
  • 2026-04-10 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-10 Relisted realMLS
  • 2026-04-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Contingent realMLS
  • 2026-03-26 Price Changed $200,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-26 Price Changed $200,000 realMLS
  • 2026-03-13 Price Changed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $210,000 realMLS
  • 2026-03-03 Relisted realMLS
  • 2026-03-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Contingent realMLS
  • 2026-02-09 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-09 Price Changed $215,000 realMLS
  • 2026-01-16 Price Changed $217,500 Stellar MLS as Distributed by MLS Grid
  • 2026-01-16 Price Changed $217,500 realMLS
  • 2025-12-22 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-22 Price Changed $220,000 realMLS
  • 2025-11-21 Listed $225,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-21 Listed $225,000 realMLS
  • 2004-10-05 Sold (Public Records) $33,200 Public Records

Property tax history

-5.3%/yr

Latest (2025): $556 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…