CashFlowRE
Sign in Sign up
15840 Florida 50 Fl -50
B- Composite 69.94
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 +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.0/5.0
  • Appreciation +0.0/10.0

$90,000

15840 Florida 50 Fl -50 · Clermont, FL 34711
2 bd · 2.0 ba · 924 sqft · Other · 37 Days on market
Built 1995 Fair condition ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 924 square foot mobile / manufactured home has 2 bedrooms and 2.0 bathrooms. This home is located at 15840 State Route 50 #5, Clermont, FL 34711.

Key facts

  • Built 1995
  • Listed 37 days

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 other listed at $90k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.9% vs local median 3.1% in Clermont — 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 69/100 on livability (#499 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, schools A-, crime A-; Watch: amenities F, commute F, health & safety F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.1%/yr); 685 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.1% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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
2.31%
Cap rate
19.86%
Cash-on-cash
48.45%
DSCR
3.16
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.13% rent growth · sell at horizon

5-year hold
IRR
43.8%
Equity multiple
2.84×
Total profit
$46,411
Equity at exit
$13,419
10-year hold
IRR
49.0%
Equity multiple
5.32×
Total profit
$108,828
Equity at exit
$7,782

Cash invested: $25,200 (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 34711

Home prices YoY
-29.3%
Rents YoY
1.1%
Active inventory
685
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,075 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$436
Net cashflow
$1,017

Break-even live

Break-even rent $787
Max offer price $90,000
Occupancy floor 46%

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
$22,500
Closing costs
$2,700
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13600 Hartle Groves Pl Clermont, FL 1.0–3.0 1.0–2.0 1064 $2,002 $1.88 3d 31 0.52mi
2300 Hooks St Clermont, FL 1.0–3.0 1.0–2.0 1249 $2,364 $1.89 2d 108 1.23mi
13600 Hilltop Groves Blvd Clermont, FL 1.0–3.0 1.0–2.0 1112 $2,238 $2.01 2d 27 1.29mi

Listing history 15 events

  1. 2026-06-18
    days on market $90,000 Active 37 DOM
  2. 2026-06-17
    days on market $90,000 Active 36 DOM
  3. 2026-06-16
    pricedays on market $90,000 Active 35 DOM
  4. 2026-06-15
    days on market $55,900 Active 34 DOM
  5. 2026-06-13
    days on market $55,900 Active 32 DOM
  6. 2026-06-09
    days on market $55,900 Active 28 DOM
  7. 2026-06-08
    days on market $55,900 Active 27 DOM
  8. 2026-06-07
    days on market $55,900 Active 26 DOM
  9. 2026-06-04
    days on market $55,900 Active 23 DOM
  10. 2026-06-03
    days on market $55,900 Active 22 DOM
  11. 2026-06-02
    days on market $55,900 Active 21 DOM
  12. 2026-06-02
    days on market $55,900 Active 20 DOM
  13. 2026-05-31
    days on market $55,900 Active 19 DOM
  14. 2026-05-13
    price $55,900
  15. 2026-05-12
    listed $64,900 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 1/10 Low 0 unhealthy d/yr today · 0 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
$24,901
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$1,992
− Management
−$1,992
− Depreciation
−$2,618
Taxable income
$11,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,750
After-tax cash flow
$9,459/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 · 1 photo

Fair 40/100 Cosmetic rehab

This mobile home is in fair condition with basic maintenance needs. Painting the exterior and replacing windows would significantly improve its curb appeal and value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace air conditioning unit — Improves comfort and energy efficiency
  • Both Replace windows — Enhances energy efficiency and curb appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace air conditioning unit — Improves comfort and energy efficiency
  • Both Replace windows — Enhances energy efficiency and curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Clermont

Score
69/100
State rank
#499
US rank
#8786

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lake County · 364,602 people
City population
98,517
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
70,317
Household income
$90,245
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
1807.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Hispanic / Latino 23% Two or more races 18% Black 11% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 8% Cuban 2% Dominican 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
80% English-only · Spanish 15% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.66%
Current HPI
276.2528
Rent YoY
▲ 1.13%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-13.9% since first listed
2 events — show timeline
  • 2026-05-13 Price Changed $55,900 FSBO.com
  • 2026-05-12 Listed $64,900 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…