CashFlowRE
Sign in Sign up
No image
C+ Composite 62.97
Why this score? — see what drove the C+ 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 +23.7/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • 1% rule +5.9/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$155,000

350 Ishie Ave · Bronson, FL 32621
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 103 Days on market
Built 1993 0.54 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Almost ready 3-bedroom, 2-bath mobile home in a quiet Bronson neighborhood. Features a spacious layout with an open living area and split floor plan. Conveniently located near schools, parks, and just a short drive to Gainesville.

Key facts

  • 0.54 acre lot
  • Built 1993
  • Listed 102 days

Property features AI

Finance

  • Other: Homestead exempt; Lot approximately 0.54 acre
  • HOA & community: Located in the Meadows Of Beautiful Bronson community; No association indicated

Exterior

  • Utilities: Well water; Septic tank; Electricity connected; Cable available; Water connected
  • Home design: Manufactured double-wide home; One level; Facing north
  • Construction: Vinyl siding and other construction materials; Shingle roof; Pillar/post/pier foundation; Built as a manufactured home (double wide)
  • Exterior features: Private mailbox; Dirt road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Dedicated laundry room

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 3-bed/2.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $141k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#532 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, employment C-, amenities F.
  • Levy (rural): 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; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 153 active listings in the ZIP; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $6k; list at $155k implies a 2483% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 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. 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.
  5. 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.
  6. 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
1.09%
Cap rate
8.58%
Cash-on-cash
8.17%
DSCR
1.36
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.35% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.74×
Total profit
$32,221
Equity at exit
$64,072
10-year hold
IRR
15.9%
Equity multiple
3.19×
Total profit
$95,101
Equity at exit
$94,576

Cash invested: $43,400 (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 32621

Home prices YoY
0.7%
Active inventory
153
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,689 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$161 /mo · $1,936/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$296

Break-even live

Break-even rent $1,315
Max offer price $155,000
Occupancy floor 78%

Sensitivity live

Price -10% $383 -5% $340 +0% $296 +5% $252 +10% $208
Rent -10% $162 -5% $229 +0% $296 +5% $362 +10% $429
Rate -1.0pp $374 -0.5pp $335 base $296 +0.5pp $255 +1.0pp $215

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
$38,750
Closing costs
$4,650
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 25 events

  1. 2026-06-17
    days on market $155,000 Active 103 DOM
  2. 2026-06-16
    days on market $155,000 Active 102 DOM
  3. 2026-06-15
    price $155,000 Active 101 DOM
  4. 2026-06-15
    days on market $165,000 Active 101 DOM
  5. 2026-06-14
    days on market $165,000 Active 99 DOM
  6. 2026-06-13
    days on market $165,000 Active 98 DOM
  7. 2026-06-10
    days on market $165,000 Active 96 DOM
  8. 2026-06-09
    days on market $165,000 Active 95 DOM
  9. 2026-06-08
    days on market $165,000 Active 94 DOM
  10. 2026-06-07
    days on market $165,000 Active 93 DOM
  11. 2026-06-05
    days on market $165,000 Active 90 DOM
  12. 2026-06-03
    days on market $165,000 Active 89 DOM
  13. 2026-06-02
    days on market $165,000 Active 88 DOM
  14. 2026-06-01
    days on market $165,000 Active 87 DOM
  15. 2026-05-31
    days on market $165,000 Active 86 DOM
  16. 2026-05-30
    days on market $165,000 Active 85 DOM
  17. 2026-05-07
    price $165,000
  18. 2026-05-07
    status Active
  19. 2026-05-04
    historical
  20. 2026-03-03
    listed $175,000 Active
  21. 2026-01-27
    historical
  22. 2025-11-10
    listed $145,000 Active
  23. 2004-03-12
    soldstatus $6,000
  24. 2003-12-03
    soldstatus $100
  25. 1999-02-01
    soldstatus $13,500

ⓘ 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
$1,936 · $161/mo
Projected year-2 tax
$1,936 · $161/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 5/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 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
$20,269
− Mortgage interest
−$8,682
− Property taxes
−$1,936
− Insurance
−$775
− Repairs & maintenance
−$1,621
− Management
−$1,621
− Depreciation
−$4,509
Taxable income
$1,124
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$270
After-tax cash flow
$3,278/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — Bronson

Score
68/100
State rank
#532
US rank
#9988

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bronson, FL
Population (ZIP)
5,540

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 14% Black 9% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.35%
Current HPI
340.879
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1122.2% since first listed
9 events — show timeline
  • 2026-05-07 Price Changed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-03 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-11-10 Listed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2004-03-12 Sold (Public Records) $6,000 Public Records
  • 2003-12-03 Sold (Public Records) $100 Public Records
  • 1999-02-01 Sold (Public Records) $13,500 Public Records

Property tax history

+10.2%/yr

Latest (2025): $1,936 · +15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…