Mystique Grand Plan · On Top of the World, FL 34481

$430,990

3 bd · 3.0 ba · 2,748 sqft · SingleFamily · 528 Days on market

Excellent condition ↓ 2% since listing

---

Why this score? — see what drove the F 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 +7.6/30.0
• ARV discount +7.5/15.0
• Condition / age +4.8/5.0
• Schools +4.7/10.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0
• 1% rule +2.3/10.0
• DSCR +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Mystique home design has ample space that boasts convenience and functionality. The owner's suite sits on the main floor. Upstairs, enjoy a generous loft that includes an additional bedroom, full bath and walk-in closet. Enjoy the versatility of a flex room just off the foyer that can serve as an extra bedroom, study or office.

Key facts

• Generous loft
• Flex room
• Owner's suite

Tags

• OWNER'S SUITE
• GENEROUS LOFT
• FLEX ROOM

🏗️ New construction. The $430,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $482,005.

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath single-family listed at $431k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-569 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $400k (7.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (18.9% below list).
• Recommended offer: $350k (18.9% below list) — sets the bar for 1% rule.
• Cap rate 4.9% vs local median 2.8% in On Top of the World — 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: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• 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.
• Zoned schools: Saddlewood Elementary School (math 62% / reading 54%, grade C+, #751 of 2,144 statewide, top 36%, 917 students, 58% FRL); Liberty Middle School (math 40% / reading 41%, grade F, #360 of 571 statewide, top 64%, 1,365 students, 54% FRL); West Port High School (math 34% / reading 52%, grade F, #255 of 667 statewide, top 39%, 2,906 students, 52% FRL).
• Market conditions: 1367 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
• At $3,496/mo this rent would consume 73% of the median local household income ($57k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k 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.

Negotiation context

• It's been on market 528 days — a 12% lower offer ($379k) is reasonable based on typical stale-listing flexibility.

Recommended offer $349,605 (18.9% 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 528 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
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. 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?
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: 0.73% ✗
• Cap rate: 4.88%
• Cash-on-cash: -5.06%
• DSCR: 0.77
• GRM: 11.5

CMA / ARV

• ARV (median comp): $482,005
• List price: $430,990
• Delta: -10.58%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
9175 SW 65th Loop	0.08mi	3/3.5	2,844 (+4%)	5mo	$630,000	$222	84
5992 SW 90th Court Rd	0.42mi	3/4.0	2,892 (+5%)	5mo	$820,000	$284	64
9160 SW 57th Place Rd	0.57mi	3/3.5	2,808 (+2%)	6mo	$615,000	$219	63
6357 SW 97th Terrace Rd	0.52mi	3/3.0	2,512 (-9%)	2mo	$540,000	$215	60
6135 SW 86th Cir	0.60mi	3/3.0	2,512 (-9%)	0mo	$600,000	$239	58
6369 SW 97th Terrace Rd	0.55mi	3/3.0	2,512 (-9%)	3mo	$717,000	$285	58
6680 SW 95th Cir	0.63mi	3/3.0	2,534 (-8%)	3mo	$540,000	$213	55
6016 SW 84th Ter	0.73mi	3/3.5	2,808 (+2%)	7mo	$639,950	$228	54
5564 SW 90th Ave	0.58mi	3/3.5	2,990 (+9%)	4mo	$550,000	$184	53
6898 SW 95th Cir	0.73mi	3/3.0	2,638 (-4%)	8mo	$385,000	$146	53
6131 SW 86th Cir	0.61mi	3/3.0	2,483 (-10%)	6mo	$670,000	$270	51
6339 SW 97th Terrace Rd	0.48mi	3/3.0	2,397 (-13%)	7mo	$505,000	$211	50

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: -24.9%
• Equity multiple: 0.15×
• Total profit: $-114,302
• Equity at exit: $71,869

10-year hold

• IRR: -20.7%
• Equity multiple: -0.08×
• Total profit: $-145,995
• Equity at exit: $41,675

Cash invested: $134,961 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 51 active · 15 under contract
• Months of supply: 11.8 mo (8%/mo absorbed)
• Median asking: $477,800 ($206/sqft)
• Median days on market: 130 d
• This list price: 22% of active listings are priced below it
• ARV vs active asking: -14.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34481

• Home prices YoY: -25.2%
• Active inventory: 1367
• Price-to-rent: 10.3×

Monthly cashflow live

• Estimated rent: $3,496 medium
• Mortgage (P&I): −$2,528
• Tax est. 1.5%: −$603 /mo · $7,230/yr
• Insurance: −$201
• HOA: −$0
• Vacancy / Maint / Mgmt: −$734
• Net cashflow: $-569

Break-even live

Break-even rent $4,216

Max offer price $399,648

Occupancy floor —

Sensitivity live

Price	-10% $-236	-5% $-403	+0% $-569	+5% $-736	+10% $-902
Rent	-10% $-845	-5% $-707	+0% $-569	+5% $-431	+10% $-293
Rate	-1.0pp $-326	-0.5pp $-447	base $-569	+0.5pp $-694	+1.0pp $-821

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: $120,501
• Closing costs: $14,460
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5936 SW 90th Court Rd Ocala, FL	3.0	1.5	2483	$2,995	$1.21	63d	1	0.39mi
5475 SW 87th Ter Ocala, FL	3.0	3.5	3007	$7,000	$2.33	63d	1	0.74mi
9013 SW 79th Ln Ocala, FL	2.0	2.0	2118	$2,500	$1.18	70d	1	1.17mi

Listing history 50 events

1. 2026-08-08
   days on market $430,990 Active 528 DOM
2. 2026-08-07
   days on market $430,990 Active 527 DOM
3. 2026-08-06
   days on market $430,990 Active 526 DOM
4. 2026-08-05
   days on market $430,990 Active 525 DOM
5. 2026-08-03
   days on market $430,990 Active 523 DOM
6. 2026-07-31
   days on market $430,990 Active 520 DOM
7. 2026-07-30
   days on market $430,990 Active 519 DOM
8. 2026-07-29
   days on market $430,990 Active 518 DOM
9. 2026-07-27
   days on market $430,990 Active 516 DOM
10. 2026-07-25
    days on market $430,990 Active 514 DOM
11. 2026-07-23
    days on market $430,990 Active 512 DOM
12. 2026-07-22
    days on market $430,990 Active 511 DOM
13. 2026-07-21
    days on market $430,990 Active 510 DOM
14. 2026-07-18
    days on market $430,990 Active 507 DOM
15. 2026-07-16
    days on market $430,990 Active 505 DOM
16. 2026-07-16
    days on market $430,990 Active 504 DOM
17. 2026-07-14
    days on market $430,990 Active 503 DOM
18. 2026-07-13
    days on market $430,990 Active 502 DOM
19. 2026-07-12
    days on market $430,990 Active 501 DOM
20. 2026-07-11
    days on market $430,990 Active 500 DOM
21. 2026-07-10
    days on market $430,990 Active 499 DOM
22. 2026-07-10
    days on market $430,990 Active 498 DOM
23. 2026-07-08
    days on market $430,990 Active 497 DOM
24. 2026-07-07
    days on market $430,990 Active 496 DOM
25. 2026-07-06
    days on market $430,990 Active 495 DOM
26. 2026-07-05
    days on market $430,990 Active 494 DOM
27. 2026-07-04
    days on market $430,990 Active 493 DOM
28. 2026-07-03
    days on market $430,990 Active 492 DOM
29. 2026-07-02
    days on market $430,990 Active 491 DOM
30. 2026-07-01
    days on market $430,990 Active 490 DOM
31. 2026-06-30
    days on market $430,990 Active 489 DOM
32. 2026-06-29
    days on market $430,990 Active 488 DOM
33. 2026-06-28
    days on market $430,990 Active 487 DOM
34. 2026-06-28
    days on market $430,990 Active 486 DOM
35. 2026-06-27
    days on market $430,990 Active 485 DOM
36. 2026-06-25
    days on market $430,990 Active 483 DOM
37. 2026-06-23
    days on market $430,990 Active 481 DOM
38. 2026-06-22
    days on market $430,990 Active 480 DOM
39. 2026-06-18
    days on market $430,990 Active 477 DOM
40. 2026-06-17
    days on market $430,990 Active 476 DOM
41. 2026-06-16
    days on market $430,990 Active 475 DOM
42. 2026-06-15
    days on market $430,990 Active 474 DOM
43. 2026-06-14
    days on market $430,990 Active 472 DOM
44. 2026-06-13
    days on market $430,990 Active 471 DOM
45. 2026-06-10
    days on market $430,990 Active 469 DOM
46. 2026-06-09
    days on market $430,990 Active 468 DOM
47. 2026-06-08
    days on market $430,990 Active 467 DOM
48. 2026-06-07
    days on market $430,990 Active 466 DOM
49. 2026-06-03
    days on market $430,990 Active 462 DOM
50. 2026-06-02
    days on market $430,990 Active 461 DOM

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

Taxation est. · year 1

• Rental income: $41,953
• − Mortgage interest: −$27,000
• − Property taxes: −$7,230
• − Insurance: −$2,410
• − Repairs & maintenance: −$3,356
• − Management: −$3,356
• − Depreciation: −$14,022
• Taxable loss: −$15,422
• Est. tax savings @ 24.0%: +$3,701
• After-tax cash flow: $-3,129/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This home is in excellent condition with no visible repairs needed. It offers a modern and well-maintained living space with ample curb appeal and potential for minor updates to enhance its resale and rental value.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Resale New flooring in bathrooms — Improves appearance and functionality ↑
• Resale New kitchen appliances — Modernizes the space and appeals to buyers ↑

F Composite school gradezoned avg 47/100

Zoned Schools

Elementary Saddlewood Elementary School C+ FL #751/2,144 Nat'l #8,292/41,679 Middle Liberty Middle School F FL #360/571 Nat'l #5,872/14,009 High West Port High School F FL #255/667 Nat'l #7,439/17,239

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 — On Top of the World

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• Census place: On Top of the World, FL
• County: Marion County · 365,905 people
• City population: 25,668
• Metro: Ocala, FL
• Population (ZIP): 26,782
• Household income: $57,324
• Rent vs Own: 9.8% rent · 90.2% own
• Severe rent burden: 9% of renters

---

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 (80%)
• Race & ethnicity: White 80% Hispanic / Latino 11% Black 7% Two or more races 5%
• Hispanic origin (detail): Mexican 4% Puerto Rican 4% Cuban 1%
• Common ancestry: Romanian 7% Lithuanian 3% Slovak 2%
• Foreign-born: 8% · Canada, Jamaica
• Languages at home: 88% English-only · Spanish 9% French/Haitian/Cajun 1% German/W. Germanic 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: ▼ -67.48%
• Current HPI: 199.986
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-2.0% since first listed

11 events — show timeline

• 2026-05-03 Price Changed $430,990 Zillow
• 2026-04-28 Price Changed $429,990 Zillow
• 2026-02-04 Price Changed $427,990 Zillow
• 2026-01-06 Price Changed $426,990 Zillow
• 2025-11-05 Price Changed $424,990 Zillow
• 2025-09-12 Price Changed $422,990 Zillow
• 2025-08-21 Price Changed $420,990 Zillow
• 2025-07-13 Price Changed $418,990 Zillow
• 2025-06-19 Price Changed $432,990 Zillow
• 2025-05-11 Price Changed $431,990 Zillow
• 2025-02-27 Listed $439,990 Zillow