CashFlowRE
Sign in Sign up
7910 NW 141st St
D Composite 41.57
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 +13.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.0/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$234,900

7910 NW 141st St · Manatee Road, FL 32693
3 bd · 2.0 ba · 1,436 sqft · Manufactured public records · 69 Days on market
Built 2007 1.23 ac lot Est $168k · 40% over

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

Listing remarks

Private Country Retreat! This property features a wooded perimeter that offers 360 degree privacy from the paved road and neighbors. The home and porches are full of charm and offer a cozy oasis. Just over 1 acre in a the Oak Meadows Phase II subdivision that is deed restricted to new doublewides and site built homes with porches and carports. No HOA. Minimal traffic on the backside of the neighborhood with no thru roads. Custom Town Homes 2x6 constructed manufactured home with many upgrades. The home features open living areas, split floor plan, and lots of natural light. Updated Metal Roof and A/C unit are only 3 years old! Updated gutter system. Newer kitchen appliances. Stone fireplace

Key facts

  • Minimal traffic
  • 360 degree privacy
  • 2x6 constructed

Tags

WOODED PERIMETER360 DEGREE PRIVACYNO HOAMINIMAL TRAFFICCUSTOM TOWN HOMES2X6 CONSTRUCTED

Property features AI

Finance

  • Other: Homestead exemption indicated; Approximately 1.23 acres (1 to less than 2 acres); One well and one septic on the property; Workshop as an additional structure; Property zoned residential (RESI)
  • HOA & community: Deed restrictions; No association fees

Exterior

  • Parking: Detached garage with workshop (22 x 26); 2 garage spaces; 2-car carport; Covered parking; Circular driveway
  • Utilities: Well water; Septic tank; Electricity connected; Fiber optic available
  • Home design: Manufactured double-wide home; One story; Faces northwest; Accessible bedroom and entrance
  • Construction: Vinyl siding; Metal roof; Pillar/post/pier foundation; Built as a double-wide manufactured home
  • Exterior features: Covered patio/porch; Deck; Front porch; Porch; Rain gutters; Wire fencing; Oak trees on the property; Private, paved in-county lot

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cathedral ceilings; Ceiling fans; Crown molding; Open floor plan; Double-pane windows; Stone wood-burning fireplace
  • Laundry & utility: Dedicated laundry room

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 $235k.

Deal economics

  • At list price, monthly cash flow is $3 ($34/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 (24.1% below list).
  • Recommended offer: $178k (24.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.7% in Manatee Road — 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 59/100 on livability (#815 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: health & safety D, schools F, amenities F.
  • Levy (rural): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 198 active listings in the ZIP; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (10.0% local appreciation)).
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $66k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $87k; list at $235k implies a 170% 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 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,225 (24.1% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 24% 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. 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?
  6. 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.
  7. 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.
  8. 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
0.76%
Cap rate
6.31%
Cash-on-cash
0.05%
DSCR
1.00
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$168,012
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14350 NW 78th Ave 0.16mi 3/2.0 1,458 (+2%) 20mo $160,440 $110 74
14451 NW 76th Ave 0.42mi 3/2.0 1,512 (+5%) 8mo $177,000 $117 65
14550 NW 78th Ave 0.31mi 3/2.0 1,404 (-2%) 22mo $245,000 $175 64

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.3%
Equity multiple
2.95×
Total profit
$128,006
Equity at exit
$211,617
10-year hold
IRR
21.5%
Equity multiple
6.73×
Total profit
$376,602
Equity at exit
$456,359

Cash invested: $65,772 (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 32693

Home prices YoY
14.8%
Active inventory
198
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,782 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$75 /mo · $905/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$3

Break-even live

Break-even rent $1,779
Max offer price $234,900
Occupancy floor 95%

Sensitivity live

Price -10% $136 -5% $69 +0% $3 +5% $-64 +10% $-130
Rent -10% $-138 -5% $-68 +0% $3 +5% $73 +10% $144
Rate -1.0pp $121 -0.5pp $63 base $3 +0.5pp $-58 +1.0pp $-120

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
$58,725
Closing costs
$7,047
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 20 events

  1. 2026-06-21
    days on market $234,900 Active 69 DOM
  2. 2026-06-18
    days on market $234,900 Active 66 DOM
  3. 2026-06-17
    days on market $234,900 Active 65 DOM
  4. 2026-06-16
    days on market $234,900 Active 64 DOM
  5. 2026-06-15
    days on market $234,900 Active 63 DOM
  6. 2026-06-14
    days on market $234,900 Active 61 DOM
  7. 2026-06-13
    pricedays on market $234,900 Active 60 DOM
  8. 2026-06-10
    days on market $239,900 Active 58 DOM
  9. 2026-06-09
    days on market $239,900 Active 57 DOM
  10. 2026-06-08
    days on market $239,900 Active 56 DOM
  11. 2026-06-07
    days on market $239,900 Active 55 DOM
  12. 2026-06-05
    days on market $239,900 Active 52 DOM
  13. 2026-06-03
    days on market $239,900 Active 51 DOM
  14. 2026-06-02
    days on market $239,900 Active 50 DOM
  15. 2026-06-01
    days on market $239,900 Active 49 DOM
  16. 2026-05-31
    days on market $239,900 Active 48 DOM
  17. 2026-05-30
    days on market $239,900 Active 47 DOM
  18. 2026-04-29
    price $239,900
  19. 2026-04-13
    listed $245,000 Active
  20. 2017-06-23
    soldstatus $86,900

ⓘ 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
$905 · $75/mo
Projected year-2 tax
$1,950 · $162/mo
Expected delta
+$1,045/yr (+$87/mo · 115.4%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°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 2 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
$21,387
− Mortgage interest
−$13,158
− Property taxes
−$905
− Insurance
−$1,174
− Repairs & maintenance
−$1,711
− Management
−$1,711
− Depreciation
−$6,833
Taxable loss
−$4,106
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$985
After-tax cash flow
$1,019/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — Manatee Road

Score
59/100
State rank
#815
US rank
#19826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manatee Road, FL
Population (ZIP)
11,692

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Lithuanian 4% Slovak 3% Romanian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 46.81%
Current HPI
363.4299
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

+176.1% since first listed
3 events — show timeline
  • 2026-04-29 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-13 Listed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-23 Sold (Public Records) $86,900 Public Records

Property tax history

+4.0%/yr

Latest (2025): $905 · -8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…