1663A Plan · Ormond Beach, FL 32714

$64,900

3 bd · 2.0 ba · 990 sqft · Manufactured · 239 Days on market

Good condition ↓ 44% since listing

---

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
• Livability +4.2/5.0
• Condition / age +4.0/5.0
• Schools +3.9/10.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

Key facts

• Dual sinks
• Spacious kitchen
• Open layout

Tags

• OPEN LAYOUT
• SPACIOUS KITCHEN
• STAINLESS STEEL APPLIANCES
• WALK-IN SHOWER
• DUAL SINKS
• ENERGY-EFFICIENT UPGRADES

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $65k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $920 ($11k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $65k).
• Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
• Cap rate 23.3% vs local median 3.9% in Ormond Beach — 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 83/100 on livability (#55 in FL, #965 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: commute F.
• Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents soft (-0.8%/yr); 257 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 239 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $51k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $57,112 (12.0% below list)

Questions for the listing agent

1. It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% 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 B-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: 2.67% ✓
• Cap rate: 23.30%
• Cash-on-cash: 60.72%
• DSCR: 3.70
• GRM: 3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 56.1%
• Equity multiple: 3.37×
• Total profit: $43,000
• Equity at exit: $9,677

10-year hold

• IRR: 60.0%
• Equity multiple: 6.14×
• Total profit: $93,350
• Equity at exit: $5,611

Cash invested: $18,172 (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 →

ZIP-level market 32714

• Rents YoY: -0.8%
• Active inventory: 257
• Price-to-rent: 3.1×

Monthly cashflow live

• Estimated rent: $1,732 high
• Mortgage (P&I): −$340
• Tax est. 1.5%: −$81 /mo · $974/yr
• Insurance: −$27
• HOA: −$0
• Vacancy / Maint / Mgmt: −$364
• Net cashflow: $920

Break-even live

Break-even rent $568

Max offer price $64,900

Occupancy floor 42%

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: $16,225
• Closing costs: $1,947
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1707 Evergreen St Ormond Beach, FL	2.0	1.0	868	$1,750	$2.02	23d	1	0.90mi
1615 Derbyshire Rd Daytona Beach, FL	3.0	1.5	1000	$1,950	$1.95	14d	1	1.02mi
1088 W Granada Blvd Ormond Beach, FL	1.0–2.0	1.0–2.0	950	$1,570	$1.65	11d	8	1.27mi
410 Sauls St Ormond Beach, FL	3.0	1.0	990	$1,500	$1.52	23d	1	1.28mi
1559 Hammock Dr Unit B Holly Hill, FL	2.0	1.5	1100	$1,375	$1.25	14d	1	1.37mi
1563 Hancock Ln Daytona Beach, FL	2.0	2.0	912	$1,475	$1.62	11d	1	1.40mi
946 15th St Daytona Beach, FL	2.0	2.0	1010	$1,500	$1.49	23d	1	1.48mi

Listing history 22 events

1. 2026-06-18
   days on market $64,900 Active 239 DOM
2. 2026-06-17
   days on market $64,900 Active 238 DOM
3. 2026-06-16
   days on market $64,900 Active 237 DOM
4. 2026-06-15
   days on market $64,900 Active 236 DOM
5. 2026-06-14
   days on market $64,900 Active 234 DOM
6. 2026-06-10
   days on market $64,900 Active 231 DOM
7. 2026-06-09
   days on market $64,900 Active 230 DOM
8. 2026-06-08
   days on market $64,900 Active 229 DOM
9. 2026-06-07
   days on market $64,900 Active 228 DOM
10. 2026-06-05
    days on market $64,900 Active 225 DOM
11. 2026-06-03
    days on market $64,900 Active 224 DOM
12. 2026-06-03
    days on market $64,900 Active 223 DOM
13. 2026-06-01
    days on market $64,900 Active 222 DOM
14. 2026-05-31
    days on market $64,900 Active 221 DOM
15. 2026-05-31
    days on market $64,900 Active 220 DOM
16. 2026-04-15
    status Active 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

17. 2026-04-15
    price $64,900 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

18. 2026-01-01
    historical 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

19. 2025-11-13
    price $74,900 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

20. 2025-09-27
    price $79,900 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

21. 2025-07-26
    price $84,900 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

22. 2025-07-11
    listed $115,900 Active 370-char remark

    Show marketing remark (370 chars)

    This 3-bedroom, 2-bath manufactured home at Lot F12 blends comfort and style with an open layout, spacious kitchen, stainless steel appliances, and beautiful interior finishes. The master bath features a large walk-in shower and dual sinks, while energy-efficient upgrades add long-term value. Located in the welcoming Pinewood community, just minutes from Ormond Beach.

ⓘ 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 3/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,780
• − Mortgage interest: −$3,635
• − Property taxes: −$974
• − Insurance: −$324
• − Repairs & maintenance: −$1,662
• − Management: −$1,662
• − Depreciation: −$1,888
• Taxable income: $10,634
• Est. tax owed @ 24.0%: −$2,552
• After-tax cash flow: $8,482/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

Good 80/100 Cosmetic rehab

This 3-bedroom, 2-bath manufactured home in the Pinewood community is in excellent condition with modern finishes and energy-efficient upgrades. It's move-in ready and offers a great value for both resale and rental.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhances curb appeal and adds value.
• Both Add a small patio or deck — Improves outdoor living space and adds value.
• Both Install smart home features — Enhances comfort and adds value for potential buyers/renters.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value. ↑
• Both Add a small patio or deck — Improves outdoor living space and adds value. ↑
• Both Install smart home features — Enhances comfort and adds value for potential buyers/renters. ↑

ⓘ 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: Volusia
• NCES district ID: 1201920
• Math proficiency: 44% ▼ -9.00%
• Reading proficiency: 49% ▼ -3.00%
• Median HH income: $42,946
• Composite: 39.2/100
• National rank: #4019
• State rank: #47 of 73 in FL

Livability — Ormond Beach

• Score: 83/100
• State rank: #55
• US rank: #965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Seminole County · 436,154 people
• City population: 69,624
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 37,905
• Household income: $70,955
• Rent vs Own: 49.1% rent · 50.9% own
• Severe rent burden: 1961.0

Population outlook (Volusia County) Hauer SSP2

• Today (2025): 572,749 people
• By 2030: 598,695 · +4.5%
• By 2040: 644,880 · +12.6%
• By 2050: 681,451 · +19.0%
• By 2075: 759,957 · +32.7%
• By 2100: 778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: White 43% Hispanic / Latino 31% Two or more races 17% Black 17% Asian 2%
• Hispanic origin (detail): Mexican 3% Puerto Rican 10% Cuban 3% Dominican 2%
• Common ancestry: Lithuanian 4% Hispanic 3% Scotch-Irish 2%
• Foreign-born: 18% · Canada, Jamaica, South Korea
• Languages at home: 71% English-only · Spanish 22% French/Haitian/Cajun 3% Other Indo-European 1%

Political lean MEDSL · Volusia

• 2024 margin: Strong R (+21.8) · D 38.7% · R 60.5%
• 2008→2024 swing: -27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
• All cycles: 2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -200.78%
• Current HPI: 338.6894
• Rent YoY: ▼ -0.79%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-44.0% since first listed

7 events — show timeline

• 2026-04-15 Relisted — Zillow
• 2026-04-15 Price Changed $64,900 Zillow
• 2026-01-01 Delisted — Zillow
• 2025-11-13 Price Changed $74,900 Zillow
• 2025-09-27 Price Changed $79,900 Zillow
• 2025-07-26 Price Changed $84,900 Zillow
• 2025-07-11 Listed $115,900 Zillow