CashFlowRE
Sign in Sign up
21220 E Highway 316
B- Composite 68.56
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 +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

21220 E Highway 316 · Lake Kerr, FL 32134
3 bd · 2.0 ba · 912 sqft · Manufactured public records · 45 Days on market
Built 1970 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Your Florida getaway awaits you. Canal front mobile home awaits you. Enjoy the newly constructed deck that sits on the end of a canal. Canal leads out to Beautiful Kerr Lake. Property is located with easy access to Salt Springs and Fort McCoy. Enjoy the spacious deck and access into a 12 X 16 Living room. Home sits on small corner site with fenced back yard for your pup. Beautiful trees surround property. Utility shed on property. Well is shared with neighbor. Enjoy the comfort of country living

Key facts

  • Covered wood deck
  • Storage shed
  • Canal access

Tags

WATERFRONT GETAWAYCANAL ACCESSOCALA NATIONAL FOREST ACCESSCOVERED WOOD DECKFENCED BACKYARDSTORAGE SHED

Property features AI

Finance

  • Other: Residential property; Property subtype: Manufactured Home; Zoning: R4; Lot dimensions approximately 95 x 87; Lot about 0.19 acres; Waterfront: Freshwater canal access with approximately 53 feet of canal frontage
  • HOA & community: No association

Exterior

  • Utilities: Well water; Septic tank; Cable available; Electricity available
  • Home design: Manufactured home (single wide); One story; North-facing
  • Construction: Metal siding; Wood siding; Metal roof; Pillar/post/pier foundation; Built as a completed property
  • Exterior features: Rear porch; Outdoor storage; Cleared lot; Paved road access; In-county location

Interior

  • Kitchen: Convection oven; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Inside laundry

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 $95k.

Deal economics

  • At list price, monthly cash flow is $502 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 5.8% in Lake Kerr — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Fort Mccoy School (math 35% / reading 35%, grade F, #1,697 of 2,144 statewide, top 80%, 964 students, 73% FRL); North Marion High School (math 20% / reading 32%, grade F, #494 of 667 statewide, top 75%, 1,303 students, 66% FRL).
  • Zoned-school proficiency averages 30% at this address vs 42% district-wide (-12 pts) — the specific schools serving this property underperform the Marion average; the district grade overstates school quality for this exact location.
  • Market conditions: 299 active listings in the ZIP; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Marion County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $95k implies a 58% 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.57%
Cap rate
12.64%
Cash-on-cash
22.67%
DSCR
2.01
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
15.6%
Equity multiple
1.63×
Total profit
$16,643
Equity at exit
$14,165
10-year hold
IRR
24.2%
Equity multiple
3.10×
Total profit
$55,838
Equity at exit
$8,214

Cash invested: $26,600 (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 32134

Home prices YoY
-24.4%
Active inventory
299
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,491 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$137 /mo · $1,647/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$502

Break-even live

Break-even rent $854
Max offer price $95,000
Occupancy floor 61%

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
$23,750
Closing costs
$2,850
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 23 events

  1. 2026-06-18
    days on market $95,000 Active 45 DOM
  2. 2026-06-17
    days on market $95,000 Active 44 DOM
  3. 2026-06-16
    days on market $95,000 Active 43 DOM
  4. 2026-06-15
    days on market $95,000 Active 42 DOM
  5. 2026-06-14
    days on market $95,000 Active 40 DOM
  6. 2026-06-13
    days on market $95,000 Active 39 DOM
  7. 2026-06-10
    pricedays on market $95,000 Active 37 DOM
  8. 2026-06-09
    days on market $100,000 Active 36 DOM
  9. 2026-06-08
    days on market $100,000 Active 35 DOM
  10. 2026-06-07
    days on market $100,000 Active 34 DOM
  11. 2026-06-03
    days on market $100,000 Active 30 DOM
  12. 2026-06-02
    days on market $100,000 Active 29 DOM
  13. 2026-06-01
    days on market $100,000 Active 28 DOM
  14. 2026-05-31
    days on market $100,000 Active 27 DOM
  15. 2026-05-30
    days on market $100,000 Active 26 DOM
  16. 2026-05-04
    listed $100,000 Active 2123-char remark
  17. 2022-12-07
    soldstatus $60,000
  18. 2021-04-30
    soldstatus $60,000 Closed 500-char remark
    Show marketing remark (500 chars)

    Your Florida getaway awaits you. Canal front mobile home awaits you. Enjoy the newly constructed deck that sits on the end of a canal. Canal leads out to Beautiful Kerr Lake. Property is located with easy access to Salt Springs and Fort McCoy. Enjoy the spacious deck and access into a 12 X 16 Living room. Home sits on small corner site with fenced back yard for your pup. Beautiful trees surround property. Utility shed on property. Well is shared with neighbor. Enjoy the comfort of country living

  19. 2021-03-26
    soldstatus $60,000 Sold
    Show marketing remark (563 chars)

    Weekend Getaway!! Enjoy this canal property leading to Big Lake Kerr. Mobile home has a spacious 12X16 covered patio to welcome you and enters into a large living room of 12X20. Currently one bedroom is being used as an Sewing room with large table, curtains close it off. Master bedroom is located at end of hall. Enjoy the outdoor living from your covered patio that looks out to the canal with your own private dock. Corner site with beautiful tree cover and fenced back yard. Shed is located on back of property. Large boat ramp is just a few miles away.

  20. 2021-03-11
    status Pending
    Show marketing remark (563 chars)

    Weekend Getaway!! Enjoy this canal property leading to Big Lake Kerr. Mobile home has a spacious 12X16 covered patio to welcome you and enters into a large living room of 12X20. Currently one bedroom is being used as an Sewing room with large table, curtains close it off. Master bedroom is located at end of hall. Enjoy the outdoor living from your covered patio that looks out to the canal with your own private dock. Corner site with beautiful tree cover and fenced back yard. Shed is located on back of property. Large boat ramp is just a few miles away.

  21. 2021-03-09
    status Pending 500-char remark
    Show marketing remark (500 chars)

    Your Florida getaway awaits you. Canal front mobile home awaits you. Enjoy the newly constructed deck that sits on the end of a canal. Canal leads out to Beautiful Kerr Lake. Property is located with easy access to Salt Springs and Fort McCoy. Enjoy the spacious deck and access into a 12 X 16 Living room. Home sits on small corner site with fenced back yard for your pup. Beautiful trees surround property. Utility shed on property. Well is shared with neighbor. Enjoy the comfort of country living

  22. 2021-02-05
    listed $60,000 Active
    Show marketing remark (500 chars)

    Your Florida getaway awaits you. Canal front mobile home awaits you. Enjoy the newly constructed deck that sits on the end of a canal. Canal leads out to Beautiful Kerr Lake. Property is located with easy access to Salt Springs and Fort McCoy. Enjoy the spacious deck and access into a 12 X 16 Living room. Home sits on small corner site with fenced back yard for your pup. Beautiful trees surround property. Utility shed on property. Well is shared with neighbor. Enjoy the comfort of country living

  23. 2021-02-05
    listed $60,000 Active 500-char remark
    Show marketing remark (500 chars)

    Your Florida getaway awaits you. Canal front mobile home awaits you. Enjoy the newly constructed deck that sits on the end of a canal. Canal leads out to Beautiful Kerr Lake. Property is located with easy access to Salt Springs and Fort McCoy. Enjoy the spacious deck and access into a 12 X 16 Living room. Home sits on small corner site with fenced back yard for your pup. Beautiful trees surround property. Utility shed on property. Well is shared with neighbor. Enjoy the comfort of country living

ⓘ 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
$1,647 · $137/mo
Projected year-2 tax
$1,647 · $137/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 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 · 3 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
$17,886
− Mortgage interest
−$5,321
− Property taxes
−$1,647
− Insurance
−$475
− Repairs & maintenance
−$1,431
− Management
−$1,431
− Depreciation
−$2,764
Taxable income
$4,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,156
After-tax cash flow
$4,874/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 — Lake Kerr

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lake Kerr, FL
Population (ZIP)
7,400

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
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -72.45%
Current HPI
224.9549
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

+58.3% since first listed
10 events — show timeline
  • 2026-06-09 Price Changed $95,000 Stellar MLS as Distributed by MLS Grid
  • 2026-06-09 Price Changed $950,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Listed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-07 Sold (Public Records) $60,000 Public Records
  • 2021-04-30 Sold (MLS) $60,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2021-03-26 Sold (MLS) $60,000 realMLS
  • 2021-03-11 Pending realMLS
  • 2021-03-09 Pending St. Augustine and St. Johns County Board of REALTORS®
  • 2021-02-05 Listed $60,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2021-02-05 Listed $60,000 realMLS

Property tax history

+9.8%/yr

Latest (2025): $1,647 · +22.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…