CashFlowRE
Sign in Sign up
46 Palm Rd
C Composite 56.47
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 +14.7/30.0
  • ARV discount +13.0/15.0
  • Appreciation +8.0/10.0
  • DSCR +4.5/10.0
  • 1% rule +4.2/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

46 Palm Rd · Silver Springs Shores, FL 34472
2 bd · 2.0 ba · 901 sqft · SingleFamily public records · 78 Days on market
Built 1985 0.46 ac lot $178/sqft · 12% below area Est $182k · 12% under

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

Listing remarks MLS

Investor Special with Land & Potential – Priced to Move FAST! Opportunity knocks at 46 Palm Rd in Ocala! This 2-bedroom, 2-bath single-family home offers 901 sq ft of living space sitting on an oversized 0.46-acre lot — nearly half an acre of space to expand, improve, or maximize returns. Unlike many overpriced fixer-uppers on the market, this property is strategically priced at just $160,000, giving investors and savvy buyers room to renovate and build equity without overpaying upfront. Spacious lot with endless possibilities Strong rental or flip potential No overpricing — priced BELOW many comparable fixer properties Ideal for investors, cash buyers, or buyers looking to customize With inventory tightening and investor opportunities becoming harder to find at this price point, this property is a rare chance to secure value in a growing Ocala market. Sold AS-IS. Bring your vision and unlock the potential.

Key facts

  • Flip potential
  • Growing market
  • Oversized lot

Tags

OVERSIZED LOTSTRONG RENTAL POTENTIALFLIP POTENTIALENDLESS POSSIBILITIESGROWING MARKET

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 single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $42 ($510/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (8.0% below list).
  • Recommended offer: $147k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.7% in Silver Springs Shores — 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 68/100 on livability (#527 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime C-, employment D, schools F.
  • Marion (rural): math 42% / reading 43% proficiency, ranked #61 of 73 in FL (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 682 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($1k loan paydown + $9k appreciation (5.9% local appreciation)).
  • Marion County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (5.9% appreciation + 0.2% rent growth), your $45k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $74k; list at $160k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $147,214 (8.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 8% 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.92%
Cap rate
6.61%
Cash-on-cash
1.14%
DSCR
1.05
GRM
9.1

CMA / ARV

ARV (median comp)
$182,492
List price
$160,000
Delta
-12.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Oak Court Pass 0.15mi 3/2.0 (+1) 888 (-1%) 21mo $205,000 $231 68
9021 SE 79th Avenue Rd 0.45mi 2/1.0 900 (-0%) 14mo $165,000 $183 63
8856 SE 87th Ter 0.66mi 2/1.0 912 (+1%) 23mo $149,000 $163 44

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

Projected returns pro-forma

5.93% appreciation · 0.17% rent growth · sell at horizon

5-year hold
IRR
14.9%
Equity multiple
1.99×
Total profit
$44,215
Equity at exit
$99,901
10-year hold
IRR
14.2%
Equity multiple
3.70×
Total profit
$120,801
Equity at exit
$180,581

Cash invested: $44,800 (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 34472

Home prices YoY
2.4%
Rents YoY
0.2%
Active inventory
682
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,472 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$215 /mo · $2,578/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$42

Break-even live

Break-even rent $1,418
Max offer price $160,000
Occupancy floor 92%

Sensitivity live

Price -10% $133 -5% $88 +0% $42 +5% $-3 +10% $-48
Rent -10% $-74 -5% $-16 +0% $42 +5% $101 +10% $159
Rate -1.0pp $123 -0.5pp $83 base $42 +0.5pp $1 +1.0pp $-41

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
$40,000
Closing costs
$4,800
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 Oak Lane Pass Ocala, FL 2.0 2.0 988 $1,325 $1.34 22d 1 0.75mi
2 Ash Dr Ocala, FL 3.0 2.0 1083 $1,750 $1.62 15d 1 1.06mi
62 Pine Trak Ocala, FL 2.0 2.0 832 $1,250 $1.50 22d 1 1.14mi
58 Pine Trak Unit 104D Ocala, FL 2.0 2.0 832 $1,050 $1.26 22d 1 1.18mi
12 Spring Loop Ocala, FL 2.0 1.0 900 $1,350 $1.50 15d 1 1.20mi
54 Pine Trak Unit 104F Ocala, FL 2.0 2.0 832 $1,300 $1.56 22d 1 1.23mi
217 Locust Pass Ln Ocala, FL 3.0 2.0 1011 $1,697 $1.68 15d 1 1.23mi
7817 Midway Drive Ter Unit A103 Ocala, FL 1.0 1.0 729 $1,300 $1.78 22d 1 1.27mi
80 Locust Pass Run Ocala, FL 3.0 2.0 1003 $1,595 $1.59 15d 1 1.49mi

Listing history 20 events

  1. 2026-06-21
    days on market $160,000 Active 78 DOM
  2. 2026-06-18
    days on market $160,000 Active 75 DOM
  3. 2026-06-17
    days on market $160,000 Active 74 DOM
  4. 2026-06-16
    days on market $160,000 Active 73 DOM
  5. 2026-06-15
    days on market $160,000 Active 72 DOM
  6. 2026-06-14
    days on market $160,000 Active 70 DOM
  7. 2026-06-13
    days on market $160,000 Active 69 DOM
  8. 2026-06-10
    days on market $160,000 Active 67 DOM
  9. 2026-06-09
    days on market $160,000 Active 66 DOM
  10. 2026-06-08
    days on market $160,000 Active 65 DOM
  11. 2026-06-07
    days on market $160,000 Active 64 DOM
  12. 2026-06-03
    days on market $160,000 Active 60 DOM
  13. 2026-06-02
    days on market $160,000 Active 59 DOM
  14. 2026-06-01
    days on market $160,000 Active 58 DOM
  15. 2026-05-31
    days on market $160,000 Active 57 DOM
  16. 2026-05-30
    days on market $160,000 Active 56 DOM
  17. 2026-05-08
    status Active 951-char remark
    Show marketing remark (951 chars)

    Investor Special with Land & Potential – Priced to Move FAST! Opportunity knocks at 46 Palm Rd in Ocala! This 2-bedroom, 2-bath single-family home offers 901 sq ft of living space sitting on an oversized 0.46-acre lot — nearly half an acre of space to expand, improve, or maximize returns. Unlike many overpriced fixer-uppers on the market, this property is strategically priced at just $160,000, giving investors and savvy buyers room to renovate and build equity without overpaying upfront. Spacious lot with endless possibilities Strong rental or flip potential No overpricing — priced BELOW many comparable fixer properties Ideal for investors, cash buyers, or buyers looking to customize With inventory tightening and investor opportunities becoming harder to find at this price point, this property is a rare chance to secure value in a growing Ocala market. Sold AS-IS. Bring your vision and unlock the potential.

  18. 2026-05-04
    status Pending 951-char remark
    Show marketing remark (951 chars)

    Investor Special with Land & Potential – Priced to Move FAST! Opportunity knocks at 46 Palm Rd in Ocala! This 2-bedroom, 2-bath single-family home offers 901 sq ft of living space sitting on an oversized 0.46-acre lot — nearly half an acre of space to expand, improve, or maximize returns. Unlike many overpriced fixer-uppers on the market, this property is strategically priced at just $160,000, giving investors and savvy buyers room to renovate and build equity without overpaying upfront. Spacious lot with endless possibilities Strong rental or flip potential No overpricing — priced BELOW many comparable fixer properties Ideal for investors, cash buyers, or buyers looking to customize With inventory tightening and investor opportunities becoming harder to find at this price point, this property is a rare chance to secure value in a growing Ocala market. Sold AS-IS. Bring your vision and unlock the potential.

  19. 2026-03-31
    listed $160,000 Active 951-char remark
    Show marketing remark (951 chars)

    Investor Special with Land & Potential – Priced to Move FAST! Opportunity knocks at 46 Palm Rd in Ocala! This 2-bedroom, 2-bath single-family home offers 901 sq ft of living space sitting on an oversized 0.46-acre lot — nearly half an acre of space to expand, improve, or maximize returns. Unlike many overpriced fixer-uppers on the market, this property is strategically priced at just $160,000, giving investors and savvy buyers room to renovate and build equity without overpaying upfront. Spacious lot with endless possibilities Strong rental or flip potential No overpricing — priced BELOW many comparable fixer properties Ideal for investors, cash buyers, or buyers looking to customize With inventory tightening and investor opportunities becoming harder to find at this price point, this property is a rare chance to secure value in a growing Ocala market. Sold AS-IS. Bring your vision and unlock the potential.

  20. 1987-10-01
    soldstatus $74,200

ⓘ 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
$2,578 · $215/mo
Projected year-2 tax
$2,578 · $215/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$17,666
− Mortgage interest
−$8,962
− Property taxes
−$2,578
− Insurance
−$800
− Repairs & maintenance
−$1,413
− Management
−$1,413
− Depreciation
−$4,655
Taxable loss
−$2,155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$517
After-tax cash flow
$1,027/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
Marion
NCES district ID
1201260
Math proficiency
42% ▼ -7.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$40,015
Composite
35.61/100
National rank
#4890
State rank
#61 of 73 in FL

Livability — Silver Springs Shores

Score
68/100
State rank
#527
US rank
#9854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Silver Springs Shores, FL
County
Marion County · 315,796 people
City population
34,665
Metro
Ocala, FL
Population (ZIP)
35,851
Household income
$64,208
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
655.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
365,905 people
By 2030
376,768 · +3.0%
By 2040
396,555 · +8.4%
By 2050
412,723 · +12.8%
By 2075
446,090 · +21.9%
By 2100
436,193 · +19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Hispanic / Latino 25% Black 21% Two or more races 18% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 14% Cuban 3%
Common ancestry
Romanian 2% Iranian 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
78% English-only · Spanish 19% Other Indo-European 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+31.6) · D 33.8% · R 65.5%
2008→2024 swing
-20.0pp toward R · 2008: -11.6pp · 2024: -31.6pp
All cycles
2024: R+31.6 2020: R+25.9 2016: R+26.2 2012: R+16.2 2008: R+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.93%
Current HPI
255.0714
Rent YoY
▲ 0.17%
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+115.6% since first listed
4 events — show timeline
  • 2026-05-08 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-31 Listed $160,000 Stellar MLS as Distributed by MLS Grid
  • 1987-10-01 Sold (Public Records) $74,200 Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,578 · +14.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…