CashFlowRE
Sign in Sign up
187 Montura Ave
D+ Composite 47.95
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 +18.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.5/10.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.5/10.0

$195,000

187 Montura Ave · Montura, FL 33440
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 70 Days on market
Built 2000 1.25 ac lot

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

Key facts

  • 1.25 acre lot
  • 10 parking spots
  • Built 2000

Property features AI

Finance

  • Other: Pets allowed (dogs OK, cats allowed)

Exterior

  • Parking: Detached carport; Gravel parking; Carport (1 covered space); 10 open parking spaces (10 total parking spaces)
  • Utilities: Well water; Septic tank; Electricity available
  • Home design: Mobile home; Single-story; Faces northwest; Resale condition
  • Construction: Metal frame construction; Fiberglass roof; Combination foundation; Built prior to or listed in 2026 (resale mobile home)
  • Exterior features: Full fencing; Not waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Ceramic tile; Laminate; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Ductless cooling; Central building cooling; Has cooling
  • Interior features: Split bedroom layout; Single-hung metal windows
  • Laundry & utility: Inside 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 $195k.

Deal economics

  • At list price, monthly cash flow is $187 ($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 $185k (5.4% below list).
  • Recommended offer: $183k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.3% in Montura — 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 61/100 on livability (#777 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety D, schools F, amenities F.
  • Hendry (town): math 35% / reading 40% proficiency, ranked #65 of 73 in FL (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 404 active listings in the ZIP; 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Hendry County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $100k; list at $195k implies a 95% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% 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
0.95%
Cap rate
7.44%
Cash-on-cash
4.11%
DSCR
1.18
GRM
8.8

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
-9.9%
Equity multiple
0.64×
Total profit
$-19,711
Equity at exit
$29,075
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-1,911
Equity at exit
$16,860

Cash invested: $54,600 (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 33440

Home prices YoY
-2.1%
Active inventory
404
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,845 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$167 /mo · $2,006/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$187

Break-even live

Break-even rent $1,609
Max offer price $195,000
Occupancy floor 85%

Sensitivity live

Price -10% $297 -5% $242 +0% $187 +5% $132 +10% $77
Rent -10% $41 -5% $114 +0% $187 +5% $260 +10% $333
Rate -1.0pp $285 -0.5pp $237 base $187 +0.5pp $136 +1.0pp $85

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
$48,750
Closing costs
$5,850
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 19 events

  1. 2026-06-18
    days on market $195,000 Active 70 DOM
  2. 2026-06-17
    days on market $195,000 Active 69 DOM
  3. 2026-06-16
    days on market $195,000 Active 68 DOM
  4. 2026-06-15
    days on market $195,000 Active 67 DOM
  5. 2026-06-13
    days on market $195,000 Active 65 DOM
  6. 2026-06-13
    pricedays on market $195,000 Active 64 DOM
  7. 2026-06-10
    days on market $198,500 Active 62 DOM
  8. 2026-06-09
    days on market $198,500 Active 61 DOM
  9. 2026-06-08
    days on market $198,500 Active 60 DOM
  10. 2026-06-07
    days on market $198,500 Active 59 DOM
  11. 2026-06-03
    days on market $198,500 Active 55 DOM
  12. 2026-06-02
    days on market $198,500 Active 54 DOM
  13. 2026-06-01
    days on market $198,500 Active 53 DOM
  14. 2026-05-31
    days on market $198,500 Active 52 DOM
  15. 2026-05-15
    price $198,500
  16. 2026-04-09
    listed $198,900 Active
  17. 2023-06-27
    soldstatus $100,000
  18. 2008-03-27
    soldstatus $57,000
  19. 1993-02-01
    soldstatus $4,000

ⓘ 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
$2,006 · $167/mo
Projected year-2 tax
$2,006 · $167/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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,146
− Mortgage interest
−$10,923
− Property taxes
−$2,006
− Insurance
−$975
− Repairs & maintenance
−$1,772
− Management
−$1,772
− Depreciation
−$5,673
Taxable loss
−$974
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$234
After-tax cash flow
$2,477/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
Hendry
NCES district ID
1200780
Math proficiency
35% ▼ -11.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$37,043
Composite
31.16/100
National rank
#6054
State rank
#65 of 73 in FL

Livability — Montura

Score
61/100
State rank
#777
US rank
#17589

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montura, FL
Population (ZIP)
21,119

Population outlook (Hendry County) Hauer SSP2

Today (2025)
38,866 people
By 2030
38,558 · -0.8%
By 2040
37,743 · -2.9%
By 2050
36,117 · -7.1%
By 2075
30,070 · -22.6%
By 2100
21,966 · -43.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Hispanic / Latino 55% Two or more races 26% White 23% Black 18% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 18% Puerto Rican 5% Cuban 18%
Common ancestry
Lithuanian 2% Italian 1% Serbian 1%
Foreign-born
30% · Canada, Jamaica, China
Languages at home
48% English-only · Spanish 48% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Hendry

2024 margin
Solid R (+38.3) · D 30.4% · R 68.7%
2008→2024 swing
-31.1pp toward R · 2008: -7.2pp · 2024: -38.3pp
All cycles
2024: R+38.3 2020: R+23.0 2016: R+14.2 2012: R+5.9 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -9.08%
Current HPI
414.9243
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

+4862.5% since first listed
5 events — show timeline
  • 2026-05-15 Price Changed $198,500 Beaches MLS
  • 2026-04-09 Listed $198,900 Beaches MLS
  • 2023-06-27 Sold (Public Records) $100,000 Public Records
  • 2008-03-27 Sold (Public Records) $57,000 Public Records
  • 1993-02-01 Sold (Public Records) $4,000 Public Records

Property tax history

+9.0%/yr

Latest (2025): $2,006 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…