3 bd · 2.0 ba ·
1,258 sqft ·
Built 1989
· Manufactured
· Active
· 56 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,156/mo
Mortgage (P&I)
−$572
Tax + insurance
−$182
HOA
−$0
Vac / Maint / Mgmt
−$243
Net cashflow
$160/mo
Annual
$1,920/yr
Cap rate
8.05%
Cash-on-cash
6.29%
DSCR
1.28
1% rule
1.06%
Cash to close
$30,520
Investor read
This is a 3-bed/2.0-bath manufactured listed at $109k. Condition is rated fair.
At list price, monthly cash flow is $160 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $109k).
It's been on market 56 days — a 3% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $106k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads 70/100 on livability (#420 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.
Taylor (rural): math 44% / reading 42% proficiency, ranked #59 of 73 in FL (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
Market conditions: 149 active listings in the ZIP; 48 units permitted in Taylor County in 2024 (0 in 5+ unit buildings).
Taylor County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Cap rate 8.1% vs local median 3.6% in Perry — 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.
Questions for listing agent
It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: Overgrown vegetation
— The overgrown vegetation is a major issue that needs to be addressed to improve the curb appeal and maintain the property.
Major: Exterior siding and paint
— The exterior siding and paint are in poor condition, with peeling paint and visible wear, which needs to be addressed to improve the property's appearance.
Major: Roof
— The roof appears to be in poor condition, with visible signs of wear and tear, which needs to be addressed to prevent further damage and ensure the property's structural integrity.
CashFlowRE · CFR-4CEYWM8AYC9EPE
· Data 2 days agocashflowre.app · 2026-05-29