CashFlowRE
Sign in Sign up
9 Sequoia Loop Ln
D- Composite 39.68
Why this score? — see what drove the D- 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 +13.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Schools +3.6/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

9 Sequoia Loop Ln · Silver Springs Shores East, FL 32179
3 bd · 2.0 ba · 1,362 sqft · SingleFamily public records · 22 Days on market
Built 2007 10,019 sqft lot

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

Listing remarks MLS

WOW!! YOUR SEARCH IS OVER, HERE'S YOUR NEW HOME! Nice 3/2/2 CBS home built in 2007 only blocks away from the Ocklawaha River! This home doesn't look like it was ever lived in! High cathedral ceilings in the main living areas. Open, split floor plan. Kitchen with a breakfast bar, pantry, plant shelving and a dining area that overlooks the backyard. Archway leads to nicely sized bedrooms. Master bedroom has a walk in closet and attached master bath. Great area with NO NEIGHBORS BEHIND, TO EITHER SIDE OR ACROSS FROM THIS HOME! Nice yard, great for pets and kids. Close to Lake Weir, Ocala, The Ocala National Forest, Belleview and The Villages! Come see it today, this one won't last long!!

Key facts

  • Partial flooring
  • New roof
  • Conveniently located

Tags

BLOCK CONSTRUCTED HOMENEW ROOFPARTIAL FLOORINGSECLUSION AND PRIVACYCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Zoning: R1
  • Financial info: No lease restrictions indicated; Homestead exempt
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Well water; Septic tank; Electricity connected; Cable available; Private utilities
  • Home design: Single family residence; One story; Faces west; Residential property
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on approximately 0.23 acre lot
  • Exterior features: Paved road access; Lot dimensions approximately 80 x 125

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Kitchen/family room combo; Open floorplan
  • Laundry & utility: Common area 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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $22 ($262/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 $178k (19.1% below list).
  • Recommended offer: $178k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 5.2% in Silver Springs Shores East — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads: area grade D — 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.
  • Market conditions: 426 active listings in the ZIP; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • At $1,780/mo this rent would consume 46% of the median local household income ($47k/yr) (locally 303% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago 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 $78k; list at $220k implies a 184% 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; major wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,976 (19.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  3. 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.
  4. 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.
  5. 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
0.81%
Cap rate
6.41%
Cash-on-cash
0.43%
DSCR
1.02
GRM
10.3

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
-15.7%
Equity multiple
0.44×
Total profit
$-34,315
Equity at exit
$32,803
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-28,320
Equity at exit
$19,022

Cash invested: $61,600 (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 32179

Home prices YoY
-18.3%
Active inventory
426
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,780 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$139 /mo · $1,665/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$22

Break-even live

Break-even rent $1,752
Max offer price $220,000
Occupancy floor 94%

Sensitivity live

Price -10% $146 -5% $84 +0% $22 +5% $-40 +10% $-103
Rent -10% $-119 -5% $-48 +0% $22 +5% $92 +10% $162
Rate -1.0pp $133 -0.5pp $78 base $22 +0.5pp $-35 +1.0pp $-93

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
$55,000
Closing costs
$6,600
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 22 events

  1. 2026-06-18
    days on market $220,000 Active 22 DOM
  2. 2026-06-17
    days on market $220,000 Active 21 DOM
  3. 2026-06-16
    days on market $220,000 Active 20 DOM
  4. 2026-06-15
    days on market $220,000 Active 19 DOM
  5. 2026-06-14
    days on market $220,000 Active 17 DOM
  6. 2026-06-13
    days on market $220,000 Active 16 DOM
  7. 2026-06-10
    days on market $220,000 Active 14 DOM
  8. 2026-06-09
    days on market $220,000 Active 13 DOM
  9. 2026-06-08
    days on market $220,000 Active 12 DOM
  10. 2026-06-07
    days on market $220,000 Active 11 DOM
  11. 2026-06-03
    days on market $220,000 Active 7 DOM
  12. 2026-06-02
    days on market $220,000 Active 6 DOM
  13. 2026-06-01
    days on market $220,000 Active 5 DOM
  14. 2026-05-31
    days on market $220,000 Active 4 DOM
  15. 2026-05-30
    days on market $220,000 Active 3 DOM
  16. 2026-05-27
    listed $220,000 Active
  17. 2016-02-29
    soldstatus $77,500 693-char remark
    Show marketing remark (693 chars)

    WOW!! YOUR SEARCH IS OVER, HERE'S YOUR NEW HOME! Nice 3/2/2 CBS home built in 2007 only blocks away from the Ocklawaha River! This home doesn't look like it was ever lived in! High cathedral ceilings in the main living areas. Open, split floor plan. Kitchen with a breakfast bar, pantry, plant shelving and a dining area that overlooks the backyard. Archway leads to nicely sized bedrooms. Master bedroom has a walk in closet and attached master bath. Great area with NO NEIGHBORS BEHIND, TO EITHER SIDE OR ACROSS FROM THIS HOME! Nice yard, great for pets and kids. Close to Lake Weir, Ocala, The Ocala National Forest, Belleview and The Villages! Come see it today, this one won't last long!!

  18. 2015-10-21
    listed $77,900 693-char remark
    Show marketing remark (693 chars)

    WOW!! YOUR SEARCH IS OVER, HERE'S YOUR NEW HOME! Nice 3/2/2 CBS home built in 2007 only blocks away from the Ocklawaha River! This home doesn't look like it was ever lived in! High cathedral ceilings in the main living areas. Open, split floor plan. Kitchen with a breakfast bar, pantry, plant shelving and a dining area that overlooks the backyard. Archway leads to nicely sized bedrooms. Master bedroom has a walk in closet and attached master bath. Great area with NO NEIGHBORS BEHIND, TO EITHER SIDE OR ACROSS FROM THIS HOME! Nice yard, great for pets and kids. Close to Lake Weir, Ocala, The Ocala National Forest, Belleview and The Villages! Come see it today, this one won't last long!!

  19. 2008-10-23
    historical
  20. 2008-04-23
    listed $135,000
  21. 2008-04-18
    historical
  22. 2007-06-14
    listed $179,000

ⓘ 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
$1,665 · $139/mo
Projected year-2 tax
$1,826 · $152/mo
Expected delta
+$161/yr (+$13/mo · 9.6%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 18 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
$21,357
− Mortgage interest
−$12,323
− Property taxes
−$1,665
− Insurance
−$1,100
− Repairs & maintenance
−$1,709
− Management
−$1,709
− Depreciation
−$6,400
Taxable loss
−$3,549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$852
After-tax cash flow
$1,114/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 East

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

Census & demographics

Census place
Silver Springs Shores East, FL
County
Marion County · 315,796 people
Metro
Ocala, FL
Population (ZIP)
9,318
Household income
$46,512
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
303.0

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
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 12% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Cuban 3%
Common ancestry
Slovak 4% Romanian 2% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 7%

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
▼ -54.21%
Current HPI
242.0408
Rent YoY
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

+22.9% since first listed
7 events — show timeline
  • 2026-05-27 Listed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2016-02-29 Sold (MLS) $77,500 Stellar MLS as Distributed by MLS Grid
  • 2015-10-21 Listed $77,900 Stellar MLS as Distributed by MLS Grid
  • 2008-10-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-04-23 Listed $135,000 Stellar MLS as Distributed by MLS Grid
  • 2008-04-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-06-14 Listed $179,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+2.3%/yr

Latest (2025): $1,665 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…