🏷️ Likely Rental
9690 SE 38th Ct · Belleview, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/30.0
- ARV discount +7.5/15.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Schools +3.6/10.0
- Livability +3.5/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$5,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
A great country get-away right in the heart of Belleview! A-1 Ag. close to shopping/schools/hospitals. Cedar walls throughout the interior with an open, rural feel. The kitchen is beautifully crafted with cedar cabinets. This home boasts a very spacious master with an attached master bath. This home is functional and passed an inspection just last year- all it needs is a personal touch! If you have hobbies or need a good outdoor area, you'll love the 2-car detached garage! This giant garage has two rooms on the inside (Bedrooms) and a large patio out back. It can easily be converted into an in-law suite or the workshop of your dreams! Relax under the oversized, covered porch and relish under the sound of raindrops on your metal roof. A fenced yard with partial landscaping completes this dream and still leaves room for you to make it your own! Call today for a private tour of this stunning home in the desirable Belleview, Florida! Seller requests buyer to pay all closing costs except the real estate commission.
Key facts
- 2 garage spots
- Built 1980
Property features AI
Exterior
- Parking: Attached or detached 2-car garage
- Home design: Manufactured home; Residential property
- Exterior features: Approximately 1.03-acre lot; Zoned A 1
Interior
- Bathrooms: 2 full bathrooms
- Interior features: Single-story layout
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $5k.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $5k).
- Cap rate 282.8% vs local median 4.5% in Belleview — 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 (#458 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
- 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: 357 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $35 of loan paydown is wiped out by about $150 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 $1k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 sale attempts since 21y 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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?
- 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.
- 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.
- 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
- 30.04% ✓
- Cap rate
- 282.82%
- Cash-on-cash
- 987.61%
- DSCR
- 44.94
- GRM
- 0.3
CMA / ARV
- ARV (on-the-fly)
- $197,202
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3376 SE 93rd Pl | 0.50mi | 3/2.0 | 1,296 (-9%) | 8mo | $179,000 | $138 | 54 |
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
- IRR
- —
- Equity multiple
- 52.86×
- Total profit
- $72,598
- Equity at exit
- $746
- IRR
- —
- Equity multiple
- 113.72×
- Total profit
- $157,804
- Equity at exit
- $432
Cash invested: $1,400 (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
ZIP-level market 34420
- Home prices YoY
- -32.8%
- Active inventory
- 357
- Price-to-rent
- 0.3×
Monthly cashflow live
- Estimated rent
- $1,502 medium interval (Pro) →
- Mortgage (P&I)
- −$26
- Tax est. 1.5%
- −$6 /mo · $75/yr
- Insurance
- −$2
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$315
- Net cashflow
- $1,152
Break-even live
Sensitivity live
| Price | -10% $1,156 | -5% $1,154 | +0% $1,152 | +5% $1,150 | +10% $1,149 |
|---|---|---|---|---|---|
| Rent | -10% $1,034 | -5% $1,093 | +0% $1,152 | +5% $1,212 | +10% $1,271 |
| Rate | -1.0pp $1,155 | -0.5pp $1,153 | base $1,152 | +0.5pp $1,151 | +1.0pp $1,150 |
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
- $1,250
- Closing costs
- $150
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5151 SE 103rd Ln Unit 51514 Belleview, FL | 2.0 | 2.5 | 1008 | $1,395 | $1.38 | 21d | 1 | 1.37mi |
| 5151 SE 103rd Ln Unit 51513 Belleview, FL | 2.0 | 2.5 | 1008 | $1,450 | $1.44 | 14d | 1 | 1.37mi |
| 10386 SE 52nd Ct Unit 11 Belleview, FL | 3.0 | 2.0 | 1207 | $1,395 | $1.16 | 14d | 1 | 1.38mi |
| 18 Juniper Trl Ocala, FL | 3.0 | 2.0 | 1270 | $1,750 | $1.38 | 14d | 1 | 1.49mi |
Listing history 11 events
-
2026-05-25$5,000 Active
-
2020-07-07soldstatus $99,000
-
2020-07-02soldstatus $99,000 1025-char remark
Show marketing remark (1025 chars)
A great country get-away right in the heart of Belleview! A-1 Ag. close to shopping/schools/hospitals. Cedar walls throughout the interior with an open, rural feel. The kitchen is beautifully crafted with cedar cabinets. This home boasts a very spacious master with an attached master bath. This home is functional and passed an inspection just last year- all it needs is a personal touch! If you have hobbies or need a good outdoor area, you'll love the 2-car detached garage! This giant garage has two rooms on the inside (Bedrooms) and a large patio out back. It can easily be converted into an in-law suite or the workshop of your dreams! Relax under the oversized, covered porch and relish under the sound of raindrops on your metal roof. A fenced yard with partial landscaping completes this dream and still leaves room for you to make it your own! Call today for a private tour of this stunning home in the desirable Belleview, Florida! Seller requests buyer to pay all closing costs except the real estate commission.
-
2020-04-17$130,000 1025-char remark
Show marketing remark (1025 chars)
A great country get-away right in the heart of Belleview! A-1 Ag. close to shopping/schools/hospitals. Cedar walls throughout the interior with an open, rural feel. The kitchen is beautifully crafted with cedar cabinets. This home boasts a very spacious master with an attached master bath. This home is functional and passed an inspection just last year- all it needs is a personal touch! If you have hobbies or need a good outdoor area, you'll love the 2-car detached garage! This giant garage has two rooms on the inside (Bedrooms) and a large patio out back. It can easily be converted into an in-law suite or the workshop of your dreams! Relax under the oversized, covered porch and relish under the sound of raindrops on your metal roof. A fenced yard with partial landscaping completes this dream and still leaves room for you to make it your own! Call today for a private tour of this stunning home in the desirable Belleview, Florida! Seller requests buyer to pay all closing costs except the real estate commission.
-
2018-03-08soldstatus $75,000
-
2018-03-06soldstatus $74,900 224-char remark
Show marketing remark (224 chars)
This beautiful 2/2 remodeled country style home. Sits on 1.03 acres with a completely fenced in yard. Detached 2 cargarage, and above-ground pool. This home also comes with a green house. Close to 441, schools, and shopping.
-
2017-10-24$74,900 224-char remark
Show marketing remark (224 chars)
This beautiful 2/2 remodeled country style home. Sits on 1.03 acres with a completely fenced in yard. Detached 2 cargarage, and above-ground pool. This home also comes with a green house. Close to 441, schools, and shopping.
-
2006-01-06soldstatus $87,500
-
2006-01-05soldstatus $87,500
-
2005-10-02$95,000
-
1995-02-16soldstatus $36,500
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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 · 20 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
- $18,027
- − Mortgage interest
- −$280
- − Property taxes
- −$75
- − Insurance
- −$25
- − Repairs & maintenance
- −$1,442
- − Management
- −$1,442
- − Depreciation
- −$145
- Taxable income
- $14,617
- Est. tax owed @ 24.0%
- −$3,508
- After-tax cash flow
- $10,318/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 — Belleview
- Score
- 69/100
- State rank
- #458
- US rank
- #8314
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- City population
- 19,167
- Population (ZIP)
- 19,167
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% Hispanic / Latino 12% Two or more races 10% Black 1%
- Hispanic origin (detail)
- Puerto Rican 7% Cuban 2%
- Common ancestry
- Lithuanian 4% Iranian 2% Romanian 2%
- Foreign-born
- 5% · Canada, Jamaica
- Languages at home
- 89% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 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
- ▼ -120.90%
- Current HPI
- 247.3176
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-86.3% since first listed11 events — show timeline
- 2026-05-25 Listed $5,000 NFMLS
- 2020-07-07 Sold (Public Records) $99,000 Public Records
- 2020-07-02 Sold (MLS) $99,000 Stellar MLS as Distributed by MLS Grid
- 2020-04-17 Listed $130,000 Stellar MLS as Distributed by MLS Grid
- 2018-03-08 Sold (Public Records) $75,000 Public Records
- 2018-03-06 Sold (MLS) $74,900 Stellar MLS as Distributed by MLS Grid
- 2017-10-24 Listed $74,900 Stellar MLS as Distributed by MLS Grid
- 2006-01-06 Sold (Public Records) $87,500 Public Records
- 2006-01-05 Sold (MLS) $87,500 Stellar MLS as Distributed by MLS Grid
- 2005-10-02 Listed $95,000 Stellar MLS as Distributed by MLS Grid
- 1995-02-16 Sold (Public Records) $36,500 Public Records
Property tax history
+8.2%/yrLatest (2025): $939 · +29.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…