CashFlowRE
Sign in Sign up
14715 SE 47th Ave
B- Composite 65.14
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • ARV discount +5.2/15.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

14715 SE 47th Ave · Belleview, FL 34491
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 480 Days on market
Built 1991 10,019 sqft lot $149/sqft · 5% above area Est $119k · 5% over ↓ 14% since listing

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

Listing remarks MLS

BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

Key facts

  • Metal roof
  • Florida room
  • Paved carport

Tags

FLORIDA ROOMPAVED CARPORTCONCRETE DRIVEWAYMETAL ROOFSOLID CONCRETE SLAB

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 $125k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/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: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 4.5% in Belleview — 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 (#458 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities 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: 712 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).

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 + 3.0% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 480 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 480 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.30%
Cap rate
10.73%
Cash-on-cash
15.84%
DSCR
1.70
GRM
6.4

CMA / ARV

ARV (median comp)
$118,981
List price
$125,000
Delta
5.06%
Verdict
FAIR
Comps
3 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5096 SE 146th Ln 0.35mi 2/2.0 920 (+10%) 4mo $149,000 $162 60

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.14×
Total profit
$4,979
Equity at exit
$18,638
10-year hold
IRR
13.2%
Equity multiple
2.06×
Total profit
$36,942
Equity at exit
$10,808

Cash invested: $35,000 (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 34491

Home prices YoY
-35.0%
Active inventory
712
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,628 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$117 /mo · $1,398/yr
Insurance
$52
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$396

Break-even live

Break-even rent $1,127
Max offer price $125,000
Occupancy floor 71%

Sensitivity live

Price -10% $466 -5% $431 +0% $396 +5% $360 +10% $325
Rent -10% $267 -5% $331 +0% $396 +5% $460 +10% $524
Rate -1.0pp $459 -0.5pp $427 base $396 +0.5pp $363 +1.0pp $330

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
$31,250
Closing costs
$3,750
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3934 SE 142nd St Summerfield, FL 3.0 2.0 1000 $1,499 $1.50 15d 1 0.87mi
14025 SE 54th Ct Summerfield, FL 2.0 1.5 1008 $1,500 $1.49 15d 1 0.96mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,595 $1.50 22d 1 1.04mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,525 $1.43 15d 1 1.04mi
13678 SE 55th Ave Summerfield, FL 3.0 2.0 960 $1,499 $1.56 22d 1 1.26mi

Listing history 18 events

  1. 2026-06-10
    days on market $125,000 Active 480 DOM
  2. 2026-06-09
    days on market $125,000 Active 479 DOM
  3. 2026-06-08
    days on market $125,000 Active 478 DOM
  4. 2026-06-07
    days on market $125,000 Active 477 DOM
  5. 2026-06-03
    days on market $125,000 Active 473 DOM
  6. 2026-06-02
    days on market $125,000 Active 472 DOM
  7. 2026-05-31
    days on market $125,000 Active 470 DOM
  8. 2026-05-30
    days on market $125,000 Active 469 DOM
  9. 2026-03-17
    status Active 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  10. 2026-03-17
    historical 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  11. 2025-08-13
    status Active 666-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  12. 2025-08-13
    status Active 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  13. 2025-07-13
    status Pending 666-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  14. 2025-07-13
    status Pending 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  15. 2025-06-21
    price $125,000 666-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  16. 2025-06-21
    price $125,000 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  17. 2025-01-15
    listed $145,000 Active 668-char remark
    Show marketing remark (668 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

  18. 2025-01-14
    listed $145,000 Active 666-char remark
    Show marketing remark (666 chars)

    BACK ON THE MARKET!! FINANCING FELL THROUGH!! Single wide manufactured home in very good condition. This home was ordered originally with 3/4 inch plywood sub-flooring and it's very solid. Two bedrooms, one bathroom and a very large living room that exits out to your 12' X 20' Florida Room with new floor joists, plywood sub-floor and new carpet. There's also a 12' X 50' paved carport and a concrete driveway. This home has a metal roof-over the original metal roof. The foundation is a solid concrete slab with concrete piers and tie downs. This home was setup great when it was brand new in 1991. This home would be a great starter home or solid rental property.

ⓘ 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 · $117/mo
Projected year-2 tax
$1,398 · $117/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 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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 3/10 Moderate 3 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
$19,536
− Mortgage interest
−$7,002
− Property taxes
−$1,398
− Insurance
−$1,422
− Repairs & maintenance
−$1,563
− Management
−$1,563
− Depreciation
−$3,636
Taxable income
$2,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$708
After-tax cash flow
$4,038/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 — Belleview

Score
69/100
State rank
#458
US rank
#8314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
19,167
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
256.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% French/Haitian/Cajun 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
▼ -107.67%
Current HPI
200.0792
Rent YoY
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

-13.8% since first listed
10 events — show timeline
  • 2026-03-17 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-08-13 Relisted RACC
  • 2025-08-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-07-13 Pending RACC
  • 2025-07-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-06-21 Price Changed $125,000 RACC
  • 2025-06-21 Price Changed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-15 Listed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-14 Listed $145,000 RACC

Property tax history

+7.7%/yr

Latest (2025): $1,398 · +30.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…