1663A Plan · Ormond Beach, FL 32714

$64,900

3 bd · 2.0 ba · 990 sqft · Manufactured · 335 Days on market

Manufactured home Good condition $66/sqft · 46% below area Est $120k · 46% under ↓ 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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Livability +4.2/5.0
• Condition / age +4.0/5.0
• Schools +3.7/10.0
• Appreciation +2.5/10.0
• Rent growth +2.3/5.0
• Manufactured-home adj. -6.5

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 $575 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $65k).
• Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
• Cap rate 16.9% 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.
• Zoned schools: Westside Elementary School (math 29% / reading 26%, grade F, #1,962 of 2,144 statewide, top 92%, 636 students, 83% FRL); David C. Hinson Sr. Middle School (math 52% / reading 49%, grade C, #246 of 571 statewide, top 44%, 950 students, 52% FRL); Mainland High School (math 30% / reading 37%, grade F, #400 of 667 statewide, top 61%, 1,855 students, 64% FRL) — zoned schools average 66% FRL vs 51% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents soft (-0.8%/yr); 361 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 335 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 335 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: 2.00% ✓
• Cap rate: 16.92%
• Cash-on-cash: 37.96%
• DSCR: 2.69
• GRM: 4.2

CMA / ARV

• ARV (median comp): $120,000
• List price: $64,900
• Delta: -45.92%
• Verdict: UNDERPRICED
• Comps: 1 within 2.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
681 Wellington Station Blvd #4	0.35mi	2/2.0 (-1)	1,000 (+1%)	2mo	$195,000	$195	76
1615 Derbyshire Rd	1.00mi	3/1.5	1,002 (+1%)	1mo	$198,000	$198	60
352 S Orchard St	1.31mi	3/1.0	960 (-3%)	2mo	$220,000	$229	55
353 Chardon Rd	0.77mi	2/1.0 (-1)	952 (-4%)	1mo	$215,000	$226	49
1836 Linda Ave	0.46mi	3/1.0	1,235 (+25%)	2mo	$210,000	$170	48
1759 Valencia Ave	0.64mi	3/2.0	1,206 (+22%)	1mo	$235,000	$195	44
478 Jeannette Dr	1.40mi	2/1.0 (-1)	907 (-8%)	1mo	$280,000	$309	41
355 Fir St	1.25mi	3/2.0	1,194 (+21%)	1mo	$224,900	$188	39
1318 San Jose Blvd	1.49mi	3/3.0	1,135 (+15%)	1mo	$233,000	$205	36
901 Kingsport Ct	1.30mi	2/2.0 (-1)	1,132 (+14%)	1mo	$175,000	$155	35
1723 Tallahassee Dr	0.86mi	2/1.0 (-1)	1,111 (+12%)	2mo	$176,000	$158	34
1020 Calle Grande St	0.82mi	2/2.0 (-1)	1,140 (+15%)	2mo	$242,000	$212	33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold

• IRR: 30.6%
• Equity multiple: 2.23×
• Total profit: $22,322
• Equity at exit: $9,677

10-year hold

• IRR: 36.1%
• Equity multiple: 3.86×
• Total profit: $51,994
• 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 →

Active competition Active MLS

• For sale now: 31 active
• Median asking: $49,900 ($52/sqft)
• Median days on market: 1 d
• This list price: 55% of active listings are priced below it
• ARV vs active asking: +133.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 32714

• Rents YoY: -0.8%
• Active inventory: 361
• Price-to-rent: 4.2×

Monthly cashflow live

• Estimated rent: $1,295 high
• Mortgage (P&I): −$340
• Tax est. 1.5%: −$81 /mo · $974/yr
• Insurance: −$27
• HOA: −$0
• Lot rent leased land?: −$0
• Vacancy / Maint / Mgmt: −$272
• Net cashflow: $575

Break-even live

Break-even rent $568

Max offer price $64,900

Occupancy floor 51%

Sensitivity live

Price	-10% $620	-5% $597	+0% $575	+5% $552	+10% $530
Rent	-10% $473	-5% $524	+0% $575	+5% $626	+10% $677
Rate	-1.0pp $608	-0.5pp $591	base $575	+0.5pp $558	+1.0pp $541

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
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
472 Bryant St Ormond Beach, FL	3.0	2.0	1010	$1,750	$1.73	78d	1	0.42mi
1826 Carolina Ave Ormond Beach, FL	3.0	1.5	1068	$1,896	$1.78	5d	1	0.46mi
1215 Alabama Ave Apt A Daytona Beach, FL	2.0	1.5	1070	$1,500	$1.40	6d	1	0.87mi
1215 Alabama Ave Daytona Beach, FL	2.0	1.5	1070	$1,450	$1.36	6d	1	0.87mi
1707 Evergreen St Ormond Beach, FL	2.0	1.0	868	$1,750	$2.02	119d	1	0.90mi
1615 Derbyshire Rd Daytona Beach, FL	3.0	1.5	1000	$1,950	$1.95	110d	1	1.02mi
1681 Spring Garden Ct Holly Hill, FL	2.0	2.0	1008	$1,600	$1.59	62d	1	1.13mi
1088 W Granada Blvd Ormond Beach, FL	2.0	2.0	1100	$1,545	$1.40	3d	6	1.27mi
410 Sauls St Ormond Beach, FL	3.0	1.0	990	$1,500	$1.52	119d	1	1.28mi
340 Tropical Ln Ormond Beach, FL	2.0	1.0	945	$1,695	$1.79	62d	1	1.32mi
1559 Hammock Dr Unit B Holly Hill, FL	2.0	1.5	1100	$1,295	$1.18	62d	1	1.37mi
1571 Hancock Ln Holly Hill, FL	2.0	1.0	921	$1,350	$1.47	62d	1	1.39mi
1563 Hancock Ln Holly Hill, FL	2.0	2.0	912	$1,350	$1.48	4d	1	1.40mi
1563 Hancock Ln Daytona Beach, FL	2.0	2.0	912	$1,475	$1.62	106d	1	1.40mi
946 15th St Daytona Beach, FL	2.0	2.0	1010	$1,500	$1.49	119d	1	1.48mi
125 S Orchard St Unit 207 Ormond Beach, FL	2.0	1.0	810	$1,240	$1.53	87d	1	1.48mi
125 S Orchard St Unit 210 Ormond Beach, FL	2.0	1.0	819	$1,240	$1.51	6d	1	1.48mi

Listing history 50 events

1. 2026-09-22
   days on market $64,900 Active 335 DOM
2. 2026-09-21
   days on market $64,900 Active 334 DOM
3. 2026-09-20
   days on market $64,900 Active 333 DOM
4. 2026-09-19
   days on market $64,900 Active 332 DOM
5. 2026-09-18
   days on market $64,900 Active 331 DOM
6. 2026-09-17
   days on market $64,900 Active 330 DOM
7. 2026-09-16
   days on market $64,900 Active 329 DOM
8. 2026-09-15
   days on market $64,900 Active 328 DOM
9. 2026-09-14
   days on market $64,900 Active 327 DOM
10. 2026-09-14
    days on market $64,900 Active 326 DOM
11. 2026-09-12
    days on market $64,900 Active 325 DOM
12. 2026-09-11
    days on market $64,900 Active 324 DOM
13. 2026-09-05
    days on market $64,900 Active 318 DOM
14. 2026-09-04
    days on market $64,900 Active 317 DOM
15. 2026-09-03
    days on market $64,900 Active 316 DOM
16. 2026-08-31
    days on market $64,900 Active 313 DOM
17. 2026-08-29
    days on market $64,900 Active 311 DOM
18. 2026-08-28
    days on market $64,900 Active 310 DOM
19. 2026-08-27
    days on market $64,900 Active 309 DOM
20. 2026-08-26
    days on market $64,900 Active 308 DOM
21. 2026-08-25
    days on market $64,900 Active 307 DOM
22. 2026-08-24
    days on market $64,900 Active 306 DOM
23. 2026-08-23
    days on market $64,900 Active 305 DOM
24. 2026-08-21
    days on market $64,900 Active 303 DOM
25. 2026-08-20
    days on market $64,900 Active 302 DOM
26. 2026-08-19
    days on market $64,900 Active 301 DOM
27. 2026-08-18
    days on market $64,900 Active 300 DOM
28. 2026-08-17
    days on market $64,900 Active 299 DOM
29. 2026-08-16
    days on market $64,900 Active 298 DOM
30. 2026-08-15
    days on market $64,900 Active 297 DOM
31. 2026-08-15
    days on market $64,900 Active 296 DOM
32. 2026-08-13
    days on market $64,900 Active 295 DOM
33. 2026-08-12
    days on market $64,900 Active 294 DOM
34. 2026-08-11
    days on market $64,900 Active 293 DOM
35. 2026-08-10
    days on market $64,900 Active 292 DOM
36. 2026-08-09
    days on market $64,900 Active 291 DOM
37. 2026-08-08
    days on market $64,900 Active 290 DOM
38. 2026-08-07
    days on market $64,900 Active 289 DOM
39. 2026-08-06
    days on market $64,900 Active 288 DOM
40. 2026-08-05
    days on market $64,900 Active 287 DOM
41. 2026-08-04
    days on market $64,900 Active 286 DOM
42. 2026-08-03
    days on market $64,900 Active 285 DOM
43. 2026-07-31
    days on market $64,900 Active 282 DOM
44. 2026-07-30
    days on market $64,900 Active 280 DOM
45. 2026-07-28
    days on market $64,900 Active 279 DOM
46. 2026-07-26
    days on market $64,900 Active 277 DOM
47. 2026-07-25
    days on market $64,900 Active 276 DOM
48. 2026-07-24
    days on market $64,900 Active 275 DOM
49. 2026-07-23
    days on market $64,900 Active 274 DOM
50. 2026-07-22
    days on market $64,900 Active 273 DOM

ⓘ 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: $15,546
• − Mortgage interest: −$3,635
• − Property taxes: −$974
• − Insurance: −$324
• − Repairs & maintenance: −$1,244
• − Management: −$1,244
• − Depreciation: −$1,888
• Taxable income: $6,237
• Est. tax owed @ 24.0%: −$1,497
• After-tax cash flow: $5,402/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 Est. rehab $4,950–$14,850 screening

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. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 37/100

Zoned Schools

Elementary Westside Elementary School F FL #1,962/2,144 Nat'l #28,299/41,679 Middle David C. Hinson Sr. Middle School C FL #246/571 Nat'l #3,367/14,009 High Mainland High School F FL #400/667 Nat'l #10,191/17,239

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

A Composite livability gradescore 83/100

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 · 572,749 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: 17% of renters

---

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