CashFlowRE
Sign in Sign up
10 Turtle Rd
B Composite 70.98
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 +8.7/15.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,900

10 Turtle Rd · Lake Placid, FL 33852
2 bd · 2.0 ba · 1,152 sqft · Manufactured · 344 Days on market
Built 1979 Est $56k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice double wide located in popular park situated along Lake Huntley. Nice enclosed front porch gives extra living square footage to the home. This home is furnished and ready for a new owner. Monthly lot rent includes water and sewer, trash pick up twice weekly in front of the home, yard irrigation and lawn mowing as well as all park amenities. The park is pet friendly.

Key facts

  • Lakeside village
  • Doublewide
  • Lake huntley

Tags

DOUBLEWIDENEW VINYL FLOORINGLAKESIDE VILLAGELAKE HUNTLEYGREAT BASS FISHINGWATER SPORTS

Property features AI

Finance

  • Other: Park name: Lakeside Village; Zoning: MH
  • Financial info: Land is leased (monthly land lease amount $805)
  • HOA & community: Senior community; Powered boats allowed

Exterior

  • Parking: Carport (2 spaces)
  • Utilities: Public water; Public sewer (and other sewer available); Cable available
  • Home design: Manufactured in park (double-wide); Single-story; Model: Calais
  • Construction: Concrete and frame construction; Other roof material; Skirting: Other; Built as a mobile home
  • Exterior features: Enclosed areas and front porch; Patio; Shed(s); Workshop; Waterfront access (Huntley); Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Oven and Range; Refrigerator; Electric water heater
  • Bedrooms: Includes multiple bedrooms (total rooms: 8)
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fans; High-speed internet; Furnished
  • Laundry & utility: Washer and Dryer

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 $55k.

Deal economics

  • At list price, monthly cash flow is $811 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.0% vs local median 3.7% in Lake Placid — 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 68/100 on livability (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living 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 flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($54k/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 $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 344 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $10k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 344 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.75%
Cap rate
24.03%
Cash-on-cash
63.34%
DSCR
3.82
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$56,448
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4 Armadillo Trl 0.04mi 2/2.0 1,128 (-2%) 2mo $16,500 $15 93
25 Fisherman's Cv 0.09mi 2/2.0 1,144 (-1%) 22mo $95,000 $83 77
4 Skyline Dr 0.08mi 2/2.0 1,272 (+10%) 3mo $36,500 $29 76
13 Fishermans Cv 0.05mi 2/2.0 1,269 (+10%) 10mo $63,000 $50 72
8 Fishermans Cv 0.05mi 2/2.0 1,312 (+14%) 12mo $18,000 $14 65
13 Pleasant Vw 0.08mi 2/2.0 1,263 (+10%) 22mo $62,000 $49 62

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
59.9%
Equity multiple
3.57×
Total profit
$39,571
Equity at exit
$8,186
10-year hold
IRR
63.8%
Equity multiple
6.75×
Total profit
$88,387
Equity at exit
$4,747

Cash invested: $15,372 (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 33852

Rents YoY
0.8%
Active inventory
1488
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,507 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $824/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$811

Break-even live

Break-even rent $480
Max offer price $54,900
Occupancy floor 41%

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
$13,725
Closing costs
$1,647
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 20 events

  1. 2026-06-19
    days on market $54,900 Active 344 DOM
  2. 2026-06-18
    days on market $54,900 Active 343 DOM
  3. 2026-06-17
    days on market $54,900 Active 342 DOM
  4. 2026-06-16
    days on market $54,900 Active 341 DOM
  5. 2026-06-15
    days on market $54,900 Active 340 DOM
  6. 2026-06-14
    days on market $54,900 Active 338 DOM
  7. 2026-06-10
    days on market $54,900 Active 335 DOM
  8. 2026-06-09
    days on market $54,900 Active 334 DOM
  9. 2026-06-08
    days on market $54,900 Active 333 DOM
  10. 2026-06-07
    days on market $54,900 Active 332 DOM
  11. 2026-06-02
    days on market $54,900 Active 327 DOM
  12. 2026-06-01
    days on market $54,900 Active 326 DOM
  13. 2026-05-31
    days on market $54,900 Active 325 DOM
  14. 2026-05-30
    days on market $54,900 Active 324 DOM
  15. 2026-04-16
    price $54,900
  16. 2026-02-12
    price $59,900
  17. 2025-07-10
    listed $65,000 Active
  18. 2025-01-15
    soldstatus $50,000 Closed 373-char remark
    Show marketing remark (373 chars)

    Nice double wide located in popular park situated along Lake Huntley. Nice enclosed front porch gives extra living square footage to the home. This home is furnished and ready for a new owner. Monthly lot rent includes water and sewer, trash pick up twice weekly in front of the home, yard irrigation and lawn mowing as well as all park amenities. The park is pet friendly.

  19. 2025-01-04
    historical Active Under Contract 373-char remark
    Show marketing remark (373 chars)

    Nice double wide located in popular park situated along Lake Huntley. Nice enclosed front porch gives extra living square footage to the home. This home is furnished and ready for a new owner. Monthly lot rent includes water and sewer, trash pick up twice weekly in front of the home, yard irrigation and lawn mowing as well as all park amenities. The park is pet friendly.

  20. 2024-12-19
    listed $55,000 Active 373-char remark
    Show marketing remark (373 chars)

    Nice double wide located in popular park situated along Lake Huntley. Nice enclosed front porch gives extra living square footage to the home. This home is furnished and ready for a new owner. Monthly lot rent includes water and sewer, trash pick up twice weekly in front of the home, yard irrigation and lawn mowing as well as all park amenities. The park is pet friendly.

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$18,089
− Mortgage interest
−$3,075
− Property taxes
−$824
− Insurance
−$274
− Repairs & maintenance
−$1,447
− Management
−$1,447
− Depreciation
−$1,597
Taxable income
$9,424
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,262
After-tax cash flow
$7,475/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 — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment F Housing B- 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
22,600
Metro
Sebring-Avon Park, FL
Population (ZIP)
22,600
Household income
$54,284
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
439.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Two or more races 11% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
79% English-only · Spanish 19% Tagalog/Filipino 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
▼ -203.31%
Current HPI
224.8693
Rent YoY
▲ 0.82%
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

-0.2% since first listed
6 events — show timeline
  • 2026-04-16 Price Changed $54,900 HAOR as distributed by MLS GRID
  • 2026-02-12 Price Changed $59,900 HAOR as distributed by MLS GRID
  • 2025-07-10 Listed $65,000 HAOR as distributed by MLS GRID
  • 2025-01-15 Sold (MLS) $50,000 HAOR as distributed by MLS GRID
  • 2025-01-04 Contingent HAOR as distributed by MLS GRID
  • 2024-12-19 Listed $55,000 HAOR as distributed by MLS GRID

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…