CashFlowRE
Sign in Sign up
9150 SE 142nd Pl
B- Composite 68.15
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • 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

$103,000

9150 SE 142nd Pl · The Villages, FL 34491
2 bd · 1.0 ba · 660 sqft · Manufactured public records · 114 Days on market
Built 1985 10,019 sqft lot $156/sqft · 96% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see the quiet and charming proeprty in Summerfield. Plenty of space in the the fenced front & back yards. A/C is two months old. This single-wide manufactured home sits on beautiful timbered lot and the layout is a nice split floor plan. Summerfield offers convenient access to the Villages & Ocala. Come enjoy the the beautiful scenery of old Florida!

Key facts

  • Fenced lot
  • Off-street parking
  • Includes range oven

Tags

QUIET RESIDENTIAL SETTINGFENCED LOTOFF-STREET PARKINGINCLUDES RANGE OVENINCLUDES REFRIGERATOR

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 $103k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $103k).
  • Recommended offer: $94k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 5.0% in The Villages — 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 70/100 on livability (#431 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, housing A; Watch: amenities F, commute F, health & safety 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: 705 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $712 of loan paydown is wiped out by about $3k 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 $29k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $18k; list at $103k implies a 472% 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,730 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.36%
Cap rate
11.35%
Cash-on-cash
18.06%
DSCR
1.80
GRM
6.1

CMA / ARV

ARV (median comp)
$52,500
List price
$103,000
Delta
96.19%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.6%
Equity multiple
1.38×
Total profit
$10,948
Equity at exit
$15,358
10-year hold
IRR
18.8%
Equity multiple
2.56×
Total profit
$45,113
Equity at exit
$8,906

Cash invested: $28,840 (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
705
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,400 medium interval (Pro) →
Mortgage (P&I)
$540
Tax from tax record
$89 /mo · $1,069/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$434

Break-even live

Break-even rent $851
Max offer price $103,000
Occupancy floor 64%

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
$25,750
Closing costs
$3,090
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8957 SE 144th St Summerfield, FL 2.0 1.0 672 $1,100 $1.64 21d 1 0.21mi

Listing history 18 events

  1. 2026-06-18
    days on market $103,000 Active 114 DOM
  2. 2026-06-17
    days on market $103,000 Active 113 DOM
  3. 2026-06-16
    pricedays on market $103,000 Active 112 DOM
  4. 2026-06-15
    days on market $110,000 Active 111 DOM
  5. 2026-06-14
    days on market $110,000 Active 109 DOM
  6. 2026-06-13
    days on market $110,000 Active 108 DOM
  7. 2026-06-10
    days on market $110,000 Active 106 DOM
  8. 2026-06-09
    days on market $110,000 Active 105 DOM
  9. 2026-06-08
    days on market $110,000 Active 104 DOM
  10. 2026-06-07
    days on market $110,000 Active 103 DOM
  11. 2026-06-03
    days on market $110,000 Active 99 DOM
  12. 2026-06-02
    days on market $110,000 Active 98 DOM
  13. 2026-06-01
    days on market $110,000 Active 97 DOM
  14. 2026-05-31
    days on market $110,000 Active 96 DOM
  15. 2026-05-30
    days on market $110,000 Active 95 DOM
  16. 2026-03-06
    price $110,000 369-char remark
    Show marketing remark (369 chars)

    Come see the quiet and charming proeprty in Summerfield. Plenty of space in the the fenced front & back yards. A/C is two months old. This single-wide manufactured home sits on beautiful timbered lot and the layout is a nice split floor plan. Summerfield offers convenient access to the Villages & Ocala. Come enjoy the the beautiful scenery of old Florida!

  17. 2026-02-24
    listed $120,000 Active 369-char remark
    Show marketing remark (369 chars)

    Come see the quiet and charming proeprty in Summerfield. Plenty of space in the the fenced front & back yards. A/C is two months old. This single-wide manufactured home sits on beautiful timbered lot and the layout is a nice split floor plan. Summerfield offers convenient access to the Villages & Ocala. Come enjoy the the beautiful scenery of old Florida!

  18. 2005-12-01
    soldstatus $18,000

ⓘ 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
$1,069 · $89/mo
Projected year-2 tax
$1,069 · $89/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$16,802
− Mortgage interest
−$5,770
− Property taxes
−$1,069
− Insurance
−$515
− Repairs & maintenance
−$1,344
− Management
−$1,344
− Depreciation
−$2,996
Taxable income
$3,764
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$903
After-tax cash flow
$4,305/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 — The Villages

Score
70/100
State rank
#431
US rank
#7363

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
83,973
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

+511.1% since first listed
3 events — show timeline
  • 2026-03-06 Price Changed $110,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-24 Listed $120,000 Stellar MLS as Distributed by MLS Grid
  • 2005-12-01 Sold (Public Records) $18,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,069 · +27.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…