CashFlowRE
Sign in Sign up
231 Lakeview Ct
D Composite 44.63
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 +21.6/30.0
  • DSCR +6.9/10.0
  • 1% rule +4.8/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$133,000

231 Lakeview Ct · Interlachen, FL 32148
3 bd · 2.0 ba · 1,008 sqft · Manufactured public records · 42 Days on market
Built 1987 0.31 ac lot Est $110k · 21% over

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

Listing remarks MLS

Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

Key facts

  • New metal roof
  • Farmhouse sink
  • Brand-new kitchen

Tags

FRONT WOOD DECK PATIOBRAND-NEW KITCHENSTAINLESS STEEL APPLIANCESFARMHOUSE SINKREMODELED BATHROOMSNEW METAL ROOF

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (3 spaces)
  • Utilities: Septic tank; Electricity connected; Water connected; Sewer connected
  • Home design: Manufactured home
  • Construction: Aluminum siding; Metal roof
  • Exterior features: Deck; Full fencing; Shed(s); Many trees; County road frontage; Dirt road surface

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Pantry; Primary bathroom with tub and separate shower; Split bedroom layout
  • Laundry & utility: Electric water heater

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 $133k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/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 $130k (2.3% below list).
  • Recommended offer: $129k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.6% in Interlachen — 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 67/100 on livability (#540 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 760 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $920 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($129k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,010 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
0.98%
Cap rate
8.12%
Cash-on-cash
6.52%
DSCR
1.29
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$109,872
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
231 Lakeview Ct 0.00mi 3/2.0 1,008 (0%) 1mo $131,500 $130 99
206 Dove St 0.19mi 3/2.0 938 (-7%) 20mo $30,000 $32 63
107 Norway St 0.31mi 3/2.0 960 (-5%) 22mo $105,000 $109 59

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-8,708
Equity at exit
$19,831
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$8,849
Equity at exit
$11,499

Cash invested: $37,240 (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 32148

Home prices YoY
-5.8%
Active inventory
760
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$697
Tax from tax record
$72 /mo · $862/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$202

Break-even live

Break-even rent $1,044
Max offer price $133,000
Occupancy floor 79%

Sensitivity live

Price -10% $278 -5% $240 +0% $202 +5% $165 +10% $127
Rent -10% $100 -5% $151 +0% $202 +5% $254 +10% $305
Rate -1.0pp $269 -0.5pp $236 base $202 +0.5pp $168 +1.0pp $133

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
$33,250
Closing costs
$3,990
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 Switzerland St Interlachen, FL 3.0 2.0 1152 $1,300 $1.13 3d 1 0.41mi

Listing history 23 events

  1. 2026-05-02
    status Pending
  2. 2026-04-28
    status Active
  3. 2026-04-20
    status Pending
  4. 2026-04-01
    price $133,000
  5. 2026-03-13
    listed $138,000 Active
  6. 2026-01-10
    historical
  7. 2025-11-21
    price $145,000
  8. 2025-10-30
    status Active
  9. 2025-07-10
    listed $149,900 Active
  10. 2025-07-07
    historical 999-char remark
    Show marketing remark (999 chars)

    Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

  11. 2025-06-18
    price $164,900 999-char remark
    Show marketing remark (999 chars)

    Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

  12. 2025-05-28
    price $164,950 999-char remark
    Show marketing remark (999 chars)

    Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

  13. 2025-03-28
    price $159,900 999-char remark
    Show marketing remark (999 chars)

    Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

  14. 2025-01-07
    listed $164,900 Active 999-char remark
    Show marketing remark (999 chars)

    Conventional 5% Down, VA, & Cash Buyers Welcome! Summer-Ready & Move-In Perfect! Beat the heat & settle into this beautifully renovated 3-bedroom, 2-bath home on a fully fenced lot — perfect for your pets, projects, & peace of mind! Step onto the spacious 14x12 front deck, roll up the ramp (wheelchair accessible!), & enjoy the cool breeze under your oversized carport. Need space for hobbies or storage? You're covered with a workshop with electric + bonus storage shed! Inside, enjoy open-concept living with a sleek, modern feel. Updates include: All-new flooring Stainless steel appliances Brand-new cabinets Stylish lighting + modern ceiling fans Your oversized primary suite offers a private retreat with a soaking tub/shower combo. Big-ticket upgrades include: 2024 Metal Roof 2024 HVAC system Fully re-piped plumbing VA tie-down updates in place! NO HOA. NO fuss. Mobile home has been moved—not eligible not eligible for FHA

  15. 2024-05-31
    soldstatus $124,999 Closed
  16. 2024-05-31
    soldstatus $124,999
  17. 2024-05-06
    status Pending
  18. 2024-04-26
    status Active
  19. 2024-03-23
    status Pending
  20. 2024-03-21
    status Active
  21. 2024-03-20
    status Pending
  22. 2024-03-18
    listed $124,999 Active
  23. 1993-01-01
    soldstatus $7,000

ⓘ 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
$862 · $72/mo
Projected year-2 tax
$1,104 · $92/mo
Expected delta
+$242/yr (+$20/mo · 28.0%)

ⓘ 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 8/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,600
− Mortgage interest
−$7,450
− Property taxes
−$862
− Insurance
−$665
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$3,869
Taxable income
$258
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$62
After-tax cash flow
$2,365/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Interlachen

Score
67/100
State rank
#540
US rank
#10162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
11,580
Population (ZIP)
11,580

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 8% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.98%
Current HPI
277.2763
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

+1800.0% since first listed
23 events — show timeline
  • 2026-05-02 Pending realMLS
  • 2026-04-28 Relisted realMLS
  • 2026-04-20 Pending realMLS
  • 2026-04-01 Price Changed $133,000 realMLS
  • 2026-03-13 Listed $138,000 realMLS
  • 2026-01-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-11-21 Price Changed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-30 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-07-10 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-07 Listing Removed realMLS
  • 2025-06-18 Price Changed $164,900 realMLS
  • 2025-05-28 Price Changed $164,950 realMLS
  • 2025-03-28 Price Changed $159,900 realMLS
  • 2025-01-07 Listed $164,900 realMLS
  • 2024-05-31 Sold (Public Records) $124,999 Public Records
  • 2024-05-31 Sold (MLS) $124,999 realMLS
  • 2024-05-06 Pending realMLS
  • 2024-04-26 Relisted realMLS
  • 2024-03-23 Pending realMLS
  • 2024-03-21 Relisted realMLS
  • 2024-03-20 Pending realMLS
  • 2024-03-18 Listed $124,999 realMLS
  • 1993-01-01 Sold (Public Records) $7,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $862 · -28.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…