CashFlowRE
Sign in Sign up
217 Longview Ave
B+ Composite 78.66
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$86,000

217 Longview Ave · Lady Lake, FL 32159
4 bd · 2.0 ba · 1,560 sqft · Manufactured public records · 33 Days on market
Built 2002 10,000 sqft lot Est $153k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

Key facts

  • 0.23 acre lot
  • Built 2002
  • Listed 33 days

Property features AI

Finance

  • Other: Property zoned MH-9; Lot roughly 0.23 acre (approx. 80 x 125)
  • Financial info: Lease restrictions apply
  • HOA & community: No HOA association

Exterior

  • Parking: No parking details provided
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Manufactured double-wide home; Single-story
  • Construction: Vinyl siding; Shingle roof; Pillar/post/pier foundation; Built on a double-wide manufactured home body type
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • 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 4-bed/2.0-bath manufactured listed at $86k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $86k).
  • Recommended offer: $83k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.8% vs local median 4.1% in Lady Lake — 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 69/100 on livability (#457 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, amenities F, commute F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.0%/yr); 576 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $595 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($83k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $83,420 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.42%
Cap rate
20.78%
Cash-on-cash
51.75%
DSCR
3.30
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$152,880
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 Skyline Dr 0.08mi 3/3.0 (-1) 1,620 (+4%) 3mo $77,700 $48 78
426 Hitchcock St 0.54mi 3/2.0 (-1) 1,392 (-11%) 3mo $136,400 $98 49
103 Spencer Loop 0.55mi 3/3.0 (-1) 1,728 (+11%) 6mo $210,000 $122 43

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 · 4.03% rent growth · sell at horizon

5-year hold
IRR
50.8%
Equity multiple
3.26×
Total profit
$54,422
Equity at exit
$12,823
10-year hold
IRR
56.7%
Equity multiple
6.89×
Total profit
$141,835
Equity at exit
$7,436

Cash invested: $24,080 (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 32159

Home prices YoY
-16.0%
Rents YoY
4.0%
Active inventory
576
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$2,080 high interval (Pro) →
Mortgage (P&I)
$451
Tax from tax record
$118 /mo · $1,411/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$1,039

Break-even live

Break-even rent $765
Max offer price $86,000
Occupancy floor 45%

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
$21,500
Closing costs
$2,580
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
735 S Highway 27/441 Lady Lake, FL 1.0–4.0 1.0–3.0 1022 $1,665 $1.63 3d 36 0.31mi
207 Shannon Ln Lady Lake, FL 3.0 2.0 1744 $1,991 $1.14 5d 1 0.59mi
409 Bay Oak Ln Lady Lake, FL 3.0 2.0 1380 $1,950 $1.41 4d 1 0.73mi
367 Sunny Oaks Way Lady Lake, FL 2.0–3.0 1.5–2.0 1265 $1,713 $1.35 3d 17 0.87mi
1252 Vanderway Ln Lady Lake, FL 3.0–4.0 2.0 1698 $2,418 $1.42 5d 1 0.88mi

Listing history 12 events

  1. 2026-05-13
    status Pending
  2. 2026-04-29
    status Active
  3. 2026-03-05
    status Pending
  4. 2026-02-14
    listed $86,000 Active
  5. 2017-02-08
    soldstatus $79,000
  6. 2017-01-30
    soldstatus $79,000 Sold 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  7. 2016-11-17
    status Pending 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  8. 2016-11-14
    status Active 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  9. 2016-11-13
    historical 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  10. 2016-11-04
    price $76,900 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  11. 2016-05-13
    listed $79,000 Active 345-char remark
    Show marketing remark (345 chars)

    This 4/2 home has a nice, large, and fully fenced-in yard. The property is in close proximity to the Villages and the bus line. Some other nice features of the property are outdoor front and back decking, a large eat-in kitchen, newer A/C unit with a heat pump, and large laundry room. There are also no HOA fees. Come see this affordable place!

  12. 1999-12-29
    soldstatus $10,100

ⓘ 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
$1,411 · $118/mo
Projected year-2 tax
$1,411 · $118/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 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 2 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
$24,956
− Mortgage interest
−$4,817
− Property taxes
−$1,411
− Insurance
−$430
− Repairs & maintenance
−$1,996
− Management
−$1,996
− Depreciation
−$2,502
Taxable income
$11,803
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,833
After-tax cash flow
$9,629/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Lady Lake

Score
69/100
State rank
#457
US rank
#8302

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
Lady Lake, FL
County
Lake County · 364,602 people
City population
32,107
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
32,107
Household income
$58,518
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
1047.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 6% Two or more races 5% Black 4% Asian 1%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 3%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.24%
Current HPI
237.6208
Rent YoY
▲ 4.03%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+751.5% since first listed
12 events — show timeline
  • 2026-05-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-29 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-14 Listed $86,000 Stellar MLS as Distributed by MLS Grid
  • 2017-02-08 Sold (Public Records) $79,000 Public Records
  • 2017-01-30 Sold (MLS) $79,000 Stellar MLS as Distributed by MLS Grid
  • 2016-11-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-11-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-11-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-11-04 Price Changed $76,900 Stellar MLS as Distributed by MLS Grid
  • 2016-05-13 Listed $79,000 Stellar MLS as Distributed by MLS Grid
  • 1999-12-29 Sold (Public Records) $10,100 Public Records

Property tax history

+26.5%/yr

Latest (2025): $1,411 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…