CashFlowRE
Sign in Sign up
1034 Collier Ln
B Composite 74.02
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
  • Appreciation +4.7/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$62,500

1034 Collier Ln · Moore Haven, FL 33471
2 bd · 2.0 ba · 924 sqft · Manufactured public records · 500 Days on market
Built 1977 8,276 sqft lot $68/sqft · 64% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor or DIY Enthusiast Special! This 2-bedroom, 2-bath manufactured home in Lakeport sits on a spacious 0.19-acre lot just minutes from Lake Okeechobee—a dream location for fishing, boating, and outdoor lovers. The home does need lots work and is being sold as-is, but with the right vision can be your retreat, it has great potential as a weekend getaway, rental, or full-time residence. The lot is wooded, and there are known damages to the home—perfect for someone looking to renovate and add value. No HOA, and located in a quiet, non-gated community. Priced to sell—motivated seller!

Key facts

  • 8,276 sq ft lot
  • Built 1977
  • Listed 499 days

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 2-bed/2.0-bath manufactured listed at $62k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $55k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 4.8% in Moore Haven — 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 70/100 on livability (#427 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Glades (town): math 38% / reading 41% proficiency, ranked #63 of 73 in FL (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; 65 units permitted in Glades County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $106 of equity ($432 loan paydown + $-326 appreciation (-0.5% local appreciation)).
  • Glades County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.5% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 500 days — a 12% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask has dropped $12k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 500 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.75%
Cap rate
12.92%
Cash-on-cash
23.66%
DSCR
2.05
GRM
4.8

CMA / ARV

ARV (median comp)
$175,906
List price
$62,500
Delta
-64.47%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-0.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.07×
Total profit
$18,701
Equity at exit
$16,535
10-year hold
IRR
27.4%
Equity multiple
3.94×
Total profit
$51,390
Equity at exit
$18,631

Cash invested: $17,500 (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 33471

Home prices YoY
-0.1%
Active inventory
99
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,092 medium interval (Pro) →
Mortgage (P&I)
$328
Tax from tax record
$164 /mo · $1,967/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$345

Break-even live

Break-even rent $655
Max offer price $62,500
Occupancy floor 63%

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
$15,625
Closing costs
$1,875
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 25 events

  1. 2026-06-19
    days on market $62,500 Active 500 DOM
  2. 2026-06-18
    days on market $62,500 Active 499 DOM
  3. 2026-06-17
    days on market $62,500 Active 498 DOM
  4. 2026-06-16
    days on market $62,500 Active 497 DOM
  5. 2026-06-15
    days on market $62,500 Active 496 DOM
  6. 2026-06-14
    days on market $62,500 Active 494 DOM
  7. 2026-06-12
    days on market $62,500 Active 493 DOM
  8. 2026-06-09
    days on market $62,500 Active 490 DOM
  9. 2026-06-08
    days on market $62,500 Active 489 DOM
  10. 2026-06-07
    days on market $62,500 Active 488 DOM
  11. 2026-06-07
    days on market $62,500 Active 487 DOM
  12. 2026-06-03
    days on market $62,500 Active 484 DOM
  13. 2026-06-02
    days on market $62,500 Active 483 DOM
  14. 2026-06-01
    days on market $62,500 Active 482 DOM
  15. 2026-05-31
    days on market $62,500 Active 481 DOM
  16. 2026-05-30
    days on market $62,500 Active 480 DOM
  17. 2026-03-14
    price $62,500 610-char remark
    Show marketing remark (610 chars)

    Investor or DIY Enthusiast Special! This 2-bedroom, 2-bath manufactured home in Lakeport sits on a spacious 0.19-acre lot just minutes from Lake Okeechobee—a dream location for fishing, boating, and outdoor lovers. The home does need lots work and is being sold as-is, but with the right vision can be your retreat, it has great potential as a weekend getaway, rental, or full-time residence. The lot is wooded, and there are known damages to the home—perfect for someone looking to renovate and add value. No HOA, and located in a quiet, non-gated community. Priced to sell—motivated seller!

  18. 2025-06-09
    price $65,000 610-char remark
    Show marketing remark (610 chars)

    Investor or DIY Enthusiast Special! This 2-bedroom, 2-bath manufactured home in Lakeport sits on a spacious 0.19-acre lot just minutes from Lake Okeechobee—a dream location for fishing, boating, and outdoor lovers. The home does need lots work and is being sold as-is, but with the right vision can be your retreat, it has great potential as a weekend getaway, rental, or full-time residence. The lot is wooded, and there are known damages to the home—perfect for someone looking to renovate and add value. No HOA, and located in a quiet, non-gated community. Priced to sell—motivated seller!

  19. 2025-04-01
    price $68,599 610-char remark
    Show marketing remark (610 chars)

    Investor or DIY Enthusiast Special! This 2-bedroom, 2-bath manufactured home in Lakeport sits on a spacious 0.19-acre lot just minutes from Lake Okeechobee—a dream location for fishing, boating, and outdoor lovers. The home does need lots work and is being sold as-is, but with the right vision can be your retreat, it has great potential as a weekend getaway, rental, or full-time residence. The lot is wooded, and there are known damages to the home—perfect for someone looking to renovate and add value. No HOA, and located in a quiet, non-gated community. Priced to sell—motivated seller!

  20. 2025-03-11
    historical
  21. 2025-03-10
    listed $74,900 Active
  22. 2025-02-04
    listed $74,900 Active 610-char remark
    Show marketing remark (610 chars)

    Investor or DIY Enthusiast Special! This 2-bedroom, 2-bath manufactured home in Lakeport sits on a spacious 0.19-acre lot just minutes from Lake Okeechobee—a dream location for fishing, boating, and outdoor lovers. The home does need lots work and is being sold as-is, but with the right vision can be your retreat, it has great potential as a weekend getaway, rental, or full-time residence. The lot is wooded, and there are known damages to the home—perfect for someone looking to renovate and add value. No HOA, and located in a quiet, non-gated community. Priced to sell—motivated seller!

  23. 2006-08-04
    soldstatus $45,000
  24. 2006-08-03
    soldstatus $45,000
  25. 2006-06-29
    listed $50,000

ⓘ 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
$1,967 · $164/mo
Projected year-2 tax
$1,967 · $164/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,106
− Mortgage interest
−$3,501
− Property taxes
−$1,967
− Insurance
−$312
− Repairs & maintenance
−$1,048
− Management
−$1,048
− Depreciation
−$1,818
Taxable income
$3,410
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$818
After-tax cash flow
$3,322/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
Glades
NCES district ID
1200660
Math proficiency
38% ▼ -15.00%
Reading proficiency
41% ▼ -5.00%
Median HH income
$36,758
Composite
32.81/100
National rank
#5622
State rank
#63 of 73 in FL

Livability — Moore Haven

Score
70/100
State rank
#427
US rank
#7288

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,679

Population outlook (Glades County) Hauer SSP2

Today (2025)
14,901 people
By 2030
15,463 · +3.8%
By 2040
16,341 · +9.7%
By 2050
17,158 · +15.1%
By 2075
18,881 · +26.7%
By 2100
19,164 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 49% Black 26% Hispanic / Latino 23% Two or more races 11%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1% Cuban 5%
Common ancestry
Italian 3% Scotch-Irish 2% Lithuanian 2%
Foreign-born
12% · Canada, Jamaica
Languages at home
79% English-only · Spanish 19% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Glades

2024 margin
Solid R (+53.3) · D 23.1% · R 76.4%
2008→2024 swing
-36.7pp toward R · 2008: -16.6pp · 2024: -53.3pp
All cycles
2024: R+53.3 2020: R+46.2 2016: R+39.6 2012: R+18.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.52%
Current HPI
374.0849
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

+25.0% since first listed
9 events — show timeline
  • 2026-03-14 Price Changed $62,500 FORTMLS
  • 2025-06-09 Price Changed $65,000 FORTMLS
  • 2025-04-01 Price Changed $68,599 FORTMLS
  • 2025-03-11 Listing Removed MARMLS
  • 2025-03-10 Listed $74,900 MARMLS
  • 2025-02-04 Listed $74,900 FORTMLS
  • 2006-08-04 Sold (Public Records) $45,000 Public Records
  • 2006-08-03 Sold (MLS) $45,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-29 Listed $50,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+23.7%/yr

Latest (2025): $1,967 · +101.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…