CashFlowRE
Sign in Sign up
4717 Orange Blvd
C Composite 58.58
Why this score? — see what drove the C 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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$123,900

4717 Orange Blvd · Sebring, FL 33870
2 bd · 2.0 ba · 1,288 sqft · Manufactured public records · 39 Days on market
Built 1987 6,534 sqft lot $17/mo HOA · 1% of rent

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

Listing remarks MLS

NO LOT RENT TO PAY. Fully furnished double wide on two lots. Kitchen with breakfast nook, in-house laundry room, spacious living room with vaulted ceilings, split bedroom floor plan, enclosed porch with spa and extra bonus room that would work well as a workshop. New roof in 2000. Workshop repaired in 2013. Selling AS-Is with right to inspect.

Key facts

  • Functional kitchen
  • Large living area
  • Spa hot tub

Tags

LARGE LIVING AREAFUNCTIONAL KITCHENBRIGHT DINING SPACEWASHER AND DRYERSPA HOT TUBENCLOSED FLORIDA ROOM

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $200

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Public water; Septic sewer
  • Home design: Residential mobile home; One level
  • Construction: Metal siding; Metal roof
  • Exterior features: Front porch; Rear enclosed porch; Spa / hot tub; Paved road frontage (89 ft)

Interior

  • Flooring: Carpet
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Carpet flooring; Three total rooms

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/2.0-bath manufactured listed at $124k.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $124k).
  • Recommended offer: $120k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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 soft (-0.3%/yr); 475 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $857 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $35k; list at $124k implies a 258% 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; major wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,183 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.09%
Cap rate
8.94%
Cash-on-cash
9.45%
DSCR
1.42
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.81×
Total profit
$-6,650
Equity at exit
$18,474
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,239
Equity at exit
$10,713

Cash invested: $34,692 (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 33870

Home prices YoY
-20.0%
Rents YoY
-0.3%
Active inventory
475
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,352 medium interval (Pro) →
Mortgage (P&I)
$650
Tax from tax record
$77 /mo · $918/yr
Insurance
$52
HOA
$17
Vacancy / Maint / Mgmt
$284
Net cashflow
$273

Break-even live

Break-even rent $1,006
Max offer price $123,900
Occupancy floor 75%

Sensitivity live

Price -10% $343 -5% $308 +0% $273 +5% $238 +10% $203
Rent -10% $166 -5% $220 +0% $273 +5% $327 +10% $380
Rate -1.0pp $336 -0.5pp $305 base $273 +0.5pp $241 +1.0pp $209

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
$30,975
Closing costs
$3,717
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.

HOA detail

Monthly dues
$17 · $204/yr

Listing history 19 events

  1. 2026-06-19
    days on market $123,900 Active 39 DOM
  2. 2026-06-18
    days on market $123,900 Active 38 DOM
  3. 2026-06-17
    days on market $123,900 Active 37 DOM
  4. 2026-06-16
    days on market $123,900 Active 36 DOM
  5. 2026-06-15
    days on market $123,900 Active 35 DOM
  6. 2026-06-14
    days on market $123,900 Active 33 DOM
  7. 2026-06-10
    days on market $123,900 Active 30 DOM
  8. 2026-06-09
    days on market $123,900 Active 29 DOM
  9. 2026-06-08
    days on market $123,900 Active 28 DOM
  10. 2026-06-07
    days on market $123,900 Active 27 DOM
  11. 2026-06-02
    days on market $123,900 Active 22 DOM
  12. 2026-06-01
    days on market $123,900 Active 21 DOM
  13. 2026-05-31
    days on market $123,900 Active 20 DOM
  14. 2026-05-30
    days on market $123,900 Active 19 DOM
  15. 2026-05-11
    listed $123,900 Active
  16. 2026-02-26
    price $125,000
  17. 2013-11-12
    soldstatus $34,600 345-char remark
    Show marketing remark (345 chars)

    NO LOT RENT TO PAY. Fully furnished double wide on two lots. Kitchen with breakfast nook, in-house laundry room, spacious living room with vaulted ceilings, split bedroom floor plan, enclosed porch with spa and extra bonus room that would work well as a workshop. New roof in 2000. Workshop repaired in 2013. Selling AS-Is with right to inspect.

  18. 2013-03-29
    listed $44,000 345-char remark
    Show marketing remark (345 chars)

    NO LOT RENT TO PAY. Fully furnished double wide on two lots. Kitchen with breakfast nook, in-house laundry room, spacious living room with vaulted ceilings, split bedroom floor plan, enclosed porch with spa and extra bonus room that would work well as a workshop. New roof in 2000. Workshop repaired in 2013. Selling AS-Is with right to inspect.

  19. 1987-03-01
    soldstatus $10,000

ⓘ 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
$918 · $77/mo
Projected year-2 tax
$1,028 · $86/mo
Expected delta
+$110/yr (+$9/mo · 12.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,226
− Mortgage interest
−$6,940
− Property taxes
−$918
− Insurance
−$620
− Repairs & maintenance
−$1,298
− Management
−$1,298
− HOA
−$204
− Depreciation
−$3,604
Taxable income
$1,343
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$322
After-tax cash flow
$2,957/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)
25,195
Household income
$49,942
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
994.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 22% Black 13% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 7% Cuban 5%
Common ancestry
Slovak 2% Romanian 1% Lithuanian 1%
Foreign-born
10% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 16% Other Indo-European 1% French/Haitian/Cajun 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
▼ -68.68%
Current HPI
273.9861
Rent YoY
▼ -0.29%
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

+1139.0% since first listed
5 events — show timeline
  • 2026-05-11 Listed $123,900 HAOR as distributed by MLS GRID
  • 2026-02-26 Price Changed $125,000 HAOR as distributed by MLS GRID
  • 2013-11-12 Sold (MLS) $34,600 HAOR as distributed by MLS GRID
  • 2013-03-29 Listed $44,000 HAOR as distributed by MLS GRID
  • 1987-03-01 Sold (Public Records) $10,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $918 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…