CashFlowRE
Sign in Sign up
14350 SE 41st Ter 🏷️ Likely Rental
B- Composite 65.96
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Appreciation +2.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Manufactured-home adj. -5.7

$50,000

14350 SE 41st Ter · Summerfield, FL 34491
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 70 Days on market
Manufactured home Built 1993 Fair condition 10,019 sqft lot $54/sqft · 59% below area

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

Listing remarks

Situated at 14350 SE 41st Terrace, Summerfield, FL 34491, updated 3/2 1993 mobile home with newer appliances, new AC, and water softener. The 2nd bathroom and one of the bedrooms have new flooring. The back door has been replaced, with metal siding & a metal roof. No HOA. Great location; private but near to shopping and dining. The couch, TV, and desk that the TV sits on convey. Buyer to assume water softener package and accessories for $75.42/month and Lennox package unit, Blue Tube UV light, thermostat, and filter for $199.02/month (both packages have 89 months remaining as of April 1, 2026) or terminate agreement with Advantage Service Experts for $21,859.35.

Key facts

  • Durable metal siding
  • Water softener
  • Updated flooring

Tags

NEWER KITCHEN APPLIANCESNEWER HVAC SYSTEMWATER SOFTENERUPDATED FLOORINGNEWER REAR ENTRY DOORDURABLE METAL SIDING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $50,000 price doesn't fit this home's estimated sale value (~$121,528) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $50k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $713 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $47k (6.0% below list) — sets the bar for market timing.
  • Cap rate 23.4% vs local median 4.5% in Summerfield — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Harbour View Elementary School (math 41% / reading 38%, grade F, #1,513 of 2,144 statewide, top 73%, 819 students, 71% FRL); Belleview Middle School (math 49% / reading 50%, grade C, #259 of 571 statewide, top 46%, 1,573 students, 60% FRL); Belleview High School (math 31% / reading 46%, grade F, #321 of 667 statewide, top 49%, 1,783 students, 56% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: 949 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 109d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $346 of loan paydown is wiped out by about $2k 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 16y ago; this cycle's ask has dropped $39k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $47,000 (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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.79%
Cap rate
23.41%
Cash-on-cash
61.12%
DSCR
3.72
GRM
3.0

CMA / ARV

ARV (median comp)
$121,528
List price
$50,000
Delta
-42.40%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14645 SE 47th Ave 0.59mi 3/2.0 960 (+4%) 1mo $105,000 $109 65
4855 SE 145th Pl 0.66mi 3/2.0 1,012 (+10%) 14mo $169,990 $168 42
4755 SE 146th Pl 0.61mi 2/1.0 (-1) 1,034 (+12%) 2mo $55,000 $53 41
3543 SE 147th Pl 0.68mi 2/2.0 (-1) 841 (-9%) 15mo $95,000 $113 36
4865 SE 145th Pl 0.67mi 2/2.0 (-1) 1,056 (+14%) 9mo $148,500 $141 32

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
60.0%
Equity multiple
3.67×
Total profit
$37,357
Equity at exit
$7,455
10-year hold
IRR
64.7%
Equity multiple
7.51×
Total profit
$91,198
Equity at exit
$4,323

Cash invested: $14,000 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
3 active · 3 under contract
Months of supply
9.0 mo (11%/mo absorbed)
Median asking
$144,900 ($151/sqft)
Median days on market
85 d
This list price
lowest-priced of the active set
ARV vs active asking
-12.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34491

Home prices YoY
-35.0%
Active inventory
949
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,394 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$105 /mo · $1,265/yr
Insurance
$21
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$713

Break-even live

Break-even rent $492
Max offer price $50,000
Occupancy floor 44%

Sensitivity live

Price -10% $741 -5% $727 +0% $713 +5% $699 +10% $685
Rent -10% $603 -5% $658 +0% $713 +5% $768 +10% $823
Rate -1.0pp $738 -0.5pp $726 base $713 +0.5pp $700 +1.0pp $687

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
$12,500
Closing costs
$1,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3934 SE 142nd St Summerfield, FL 3.0 2.0 1000 $1,499 $1.50 109d 1 0.25mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,595 $1.50 116d 1 0.42mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,525 $1.43 109d 1 0.42mi
3633 SE 138th Pl Summerfield, FL 3.0 2.0 1011 $1,697 $1.68 6d 1 0.70mi
13315 SE 38th Ct Belleview, FL 3.0 2.0 1011 $1,697 $1.68 6d 1 1.07mi
14025 SE 54th Ct Summerfield, FL 2.0 1.5 1008 $1,500 $1.49 109d 1 1.18mi
13678 SE 55th Ave Summerfield, FL 3.0 2.0 960 $1,499 $1.56 116d 1 1.34mi

Property features AI

Finance

Other
Home is homesteadedPartially furnished
Financial info
Tax information provided but omitted per instructions
HOA & community
No HOA

Exterior

Parking
No parking details provided
Security
No security features listed
Utilities
Well waterSeptic tankElectricity availableWater availableSewer available
Home design
Manufactured home (single wide)One-storySouth-facing
Construction
Metal sidingMetal roofCrawlspace foundationBuilt on a single level
Exterior features
Yard on a 0.23-acre lot (75 x 132)Dirt road accessOther exterior features

Interior

Kitchen
RangeRefrigeratorElectric water heater
Bedrooms
3 bedrooms
Flooring
Laminate flooringWood flooring
Bathrooms
2 full bathrooms
Heating & cooling
Electric heatingCentral air conditioning
Interior features
Open floorplanLiving room/dining room combo
Laundry & utility
WasherDryerLaundry insideWater softener

Listing history 50 events

  1. 2026-09-24
    days on market $50,000 Active 70 DOM
  2. 2026-09-22
    days on market $50,000 Active 69 DOM
  3. 2026-09-21
    days on market $50,000 Active 68 DOM
  4. 2026-09-20
    days on market $50,000 Active 67 DOM
  5. 2026-09-19
    days on market $50,000 Active 66 DOM
  6. 2026-09-18
    days on market $50,000 Active 65 DOM
  7. 2026-09-17
    days on market $50,000 Active 64 DOM
  8. 2026-09-16
    days on market $50,000 Active 63 DOM
  9. 2026-09-15
    days on market $50,000 Active 62 DOM
  10. 2026-09-14
    days on market $50,000 Active 61 DOM
  11. 2026-09-13
    days on market $50,000 Active 60 DOM
  12. 2026-09-12
    days on market $50,000 Active 59 DOM
  13. 2026-09-11
    pricedays on market $50,000 Active 58 DOM
  14. 2026-09-05
    days on market $69,999 Active 52 DOM
  15. 2026-09-04
    days on market $69,999 Active 51 DOM
  16. 2026-09-03
    days on market $69,999 Active 50 DOM
  17. 2026-08-31
    days on market $69,999 Active 47 DOM
  18. 2026-08-30
    days on market $69,999 Active 46 DOM
  19. 2026-08-29
    days on market $69,999 Active 45 DOM
  20. 2026-08-28
    days on market $69,999 Active 44 DOM
  21. 2026-08-27
    days on market $69,999 Active 43 DOM
  22. 2026-08-25
    days on market $69,999 Active 41 DOM
  23. 2026-08-24
    days on market $69,999 Active 40 DOM
  24. 2026-08-23
    days on market $69,999 Active 39 DOM
  25. 2026-08-22
    days on market $69,999 Active 38 DOM
  26. 2026-08-21
    days on market $69,999 Active 37 DOM
  27. 2026-08-20
    days on market $69,999 Active 36 DOM
  28. 2026-08-19
    days on market $69,999 Active 35 DOM
  29. 2026-08-18
    days on market $69,999 Active 34 DOM
  30. 2026-08-17
    days on market $69,999 Active 33 DOM
  31. 2026-08-16
    days on market $69,999 Active 32 DOM
  32. 2026-08-15
    days on market $69,999 Active 31 DOM
  33. 2026-08-14
    days on market $69,999 Active 30 DOM
  34. 2026-08-13
    days on market $69,999 Active 29 DOM
  35. 2026-08-12
    days on market $69,999 Active 28 DOM
  36. 2026-08-11
    days on market $69,999 Active 27 DOM
  37. 2026-08-10
    days on market $69,999 Active 26 DOM
  38. 2026-08-09
    days on market $69,999 Active 25 DOM
  39. 2026-08-08
    days on market $69,999 Active 24 DOM
  40. 2026-08-07
    days on market $69,999 Active 23 DOM
  41. 2026-08-06
    days on market $69,999 Active 22 DOM
  42. 2026-08-05
    days on market $69,999 Active 21 DOM
  43. 2026-08-04
    days on market $69,999 Active 20 DOM
  44. 2026-08-03
    pricedays on market $69,999 Active 19 DOM
  45. 2026-07-31
    days on market $79,999 Active 16 DOM
  46. 2026-07-30
    days on market $79,999 Active 15 DOM
  47. 2026-07-29
    days on market $79,999 Active 14 DOM
  48. 2026-07-27
    days on market $79,999 Active 12 DOM
  49. 2026-07-25
    pricedays on market $79,999 Active 10 DOM
  50. 2026-07-23
    days on market $89,000 Active 8 DOM

ⓘ 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
$1,265 · $105/mo
Projected year-2 tax
$1,265 · $105/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 3/10 Moderate
  • 🌡 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 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
$16,731
− Mortgage interest
−$2,801
− Property taxes
−$1,265
− Insurance
−$250
− Repairs & maintenance
−$1,338
− Management
−$1,338
− Depreciation
−$1,455
Taxable income
$8,284
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,988
After-tax cash flow
$6,568/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.

Condition & rehab AI · 9 photos

Fair 45/100 Cosmetic rehab Est. rehab $4,620–$13,860 screening

The home is in fair condition with good systems and appliances. It needs minor landscaping and curb appeal improvements to enhance its value.

Deferred maintenance Est. $70,000–$210,000 screening

  • Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No roof visible
  • Major Hvac (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No HVAC visible
  • Major Windows (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No windows visible
  • Major Electrical (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No electrical panel visible
  • Major Plumbing (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No plumbing visible
  • Major Exterior (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No exterior visible
  • Major Other (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No other visible

Repairs flagged

  • Minor Landscaping — Overgrown yard needs trimming.
  • Minor Yard maintenance — Overgrown yard needs trimming.
  • Minor Landscaping — Overgrown yard needs trimming.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers/renters.
  • Both Painting exterior — Fresh paint can improve curb appeal and home value.
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers/renters.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 44/100

Zoned Schools

Elementary Harbour View Elementary School F FL #1,513/2,144 Nat'l #19,648/41,679 Middle Belleview Middle School C FL #259/571 Nat'l #3,585/14,009

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 — Summerfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Marion County · 365,905 people
City population
33,318
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
8% of renters

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% French/Haitian/Cajun 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

Price history

+295.6% since first listed
31 events — show timeline
  • 2026-07-15 Listed $89,000 Stellar MLS as Distributed by MLS Grid
  • 2026-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-12-09 Price Changed $124,500 Stellar MLS as Distributed by MLS Grid
  • 2025-12-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-12-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-12-08 Listed $124,500 Stellar MLS as Distributed by MLS Grid
  • 2025-12-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-13 Price Changed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-19 Price Changed $130,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-27 Price Changed $138,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-23 Price Changed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-06 Listed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2023-04-27 Sold (MLS) $102,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-03-14 Price Changed $105,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-24 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-14 Sold (MLS) $73,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-10 Sold (Public Records) $73,000 Public Records
  • 2023-01-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-12-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-12-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-12-03 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-11-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-10-20 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2022-07-20 Sold (MLS) $35,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-01 Listed $34,900 Stellar MLS as Distributed by MLS Grid
  • 2011-05-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2010-05-03 Listed $29,900 Stellar MLS as Distributed by MLS Grid
  • 1999-04-23 Sold (Public Records) $25,000 Public Records
  • 1993-08-13 Sold (Public Records) $22,500 Public Records

Property tax history

+15.2%/yr

Latest (2025): $1,265 · +13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…