9735 SW 92nd Place Rd · On Top of the World, 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 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 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
- 3 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).
- ARV discount +15.0/15.0
- Cash flow +7.7/30.0
- 1% rule +4.6/10.0
- Schools +3.6/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- DSCR +1.8/10.0
- Appreciation +0.0/10.0
$191,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
Key facts
- Dog park
- Fitness center
- Relaxing hot tubs
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath single-family listed at $191k.
Deal economics
- At list price, monthly cash flow is $-218 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $152k (20.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $183k (4.4% below list).
- Recommended offer: $152k (20.2% below list) — sets the bar for cash-flow.
- Cap rate 4.9% vs local median 2.9% in On Top of the World — 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 D — 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.
- Market conditions: 1158 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
- This rent runs 38% of the median local income ($57k/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 $1k of loan paydown is wiped out by about $6k 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.
Negotiation context
- It's been on market 191 days — a 12% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 17y ago; this cycle's ask has dropped $48k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $103k; list at $191k implies a 85% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 26% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 191 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 0.96% ✗
- Cap rate
- 4.92%
- Cash-on-cash
- -4.90%
- DSCR
- 0.78
- GRM
- 8.7
CMA / ARV
- ARV (median comp)
- $269,558
- List price
- $191,000
- Delta
- -29.14%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 9733 SW 90th St | 0.09mi | 2/2.0 | 1,393 (-5%) | 1mo | $140,000 | $101 | 87 |
| 9732 SW 89th St | 0.13mi | 2/2.0 | 1,504 (+3%) | 18mo | $269,900 | $179 | 74 |
| 9224 SW 91st Cir | 0.61mi | 2/2.0 | 1,425 (-2%) | 10mo | $155,000 | $109 | 59 |
| 10106 SW 92nd Street Rd | 0.57mi | 2/2.0 | 1,510 (+3%) | 18mo | $238,000 | $158 | 53 |
| 9101 SW 91st Cir | 0.73mi | 2/2.0 | 1,423 (-3%) | 12mo | $231,900 | $163 | 51 |
| 8912 SW 101st Cir | 0.48mi | 2/2.0 | 1,651 (+13%) | 20mo | $365,000 | $221 | 39 |
| 8829 SW 103rd Cir | 0.62mi | 2/2.0 | 1,651 (+13%) | 21mo | $340,000 | $206 | 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
- IRR
- -24.4%
- Equity multiple
- 0.17×
- Total profit
- $-44,616
- Equity at exit
- $28,479
- IRR
- -19.5%
- Equity multiple
- -0.04×
- Total profit
- $-55,790
- Equity at exit
- $16,514
Cash invested: $53,480 (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 34481
- Home prices YoY
- -25.2%
- Active inventory
- 1158
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $1,826 high interval (Pro) →
- Mortgage (P&I)
- −$1,002
- Tax from tax record
- −$102 /mo · $1,223/yr
- Insurance
- −$80
- HOA
- −$478
- Vacancy / Maint / Mgmt
- −$384
- Net cashflow
- $-218
Break-even live
Sensitivity live
| Price | -10% $-110 | -5% $-164 | +0% $-218 | +5% $-272 | +10% $-326 |
|---|---|---|---|---|---|
| Rent | -10% $-363 | -5% $-290 | +0% $-218 | +5% $-146 | +10% $-74 |
| Rate | -1.0pp $-122 | -0.5pp $-170 | base $-218 | +0.5pp $-268 | +1.0pp $-318 |
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
- $47,750
- Closing costs
- $5,730
- 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 25 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 9770 SW 92nd Place Rd Ocala, FL | 2.0 | 2.0 | 1399 | $2,200 | $1.57 | 22d | 1 | 0.01mi |
| 9746 SW 89th Loop Ocala, FL | 2.0 | 2.0 | 1660 | $1,950 | $1.17 | 22d | 1 | 0.06mi |
| 9513 SW 92nd Place Rd Ocala, FL | 2.0 | 2.0 | 1651 | $2,000 | $1.21 | 14d | 1 | 0.35mi |
| 9119 SW 99th Court Rd Ocala, FL | 2.0 | 2.0 | 1504 | $1,900 | $1.26 | 22d | 1 | 0.41mi |
| 9289 SW 92nd Ln Ocala, FL | 2.0 | 2.0 | 1600 | $1,350 | $0.84 | 22d | 1 | 0.67mi |
| 9013 SW 91st Cir Ocala, FL | 2.0 | 2.0 | 1494 | $1,900 | $1.27 | 14d | 1 | 0.72mi |
| 9758 SW 96th St Ocala, FL | 2.0 | 2.0 | 1219 | $1,400 | $1.15 | 22d | 1 | 0.90mi |
| 9794 SW 96th St Ocala, FL | 2.0 | 2.0 | 1201 | $1,700 | $1.42 | 22d | 1 | 0.90mi |
| 9748 SW 97th St Ocala, FL | 2.0 | 2.0 | 1105 | $1,500 | $1.36 | 22d | 1 | 0.95mi |
| 7978 SW 90th Ter Ocala, FL | 2.0 | 2.0 | 1226 | $1,875 | $1.53 | 14d | 1 | 1.06mi |
| 8714 SW 83rd Loop Ocala, FL | 2.0 | 2.0 | 1658 | $1,900 | $1.15 | 14d | 1 | 1.19mi |
| 8666 SW 92nd Ln Unit F Ocala, FL | 2.0 | 2.0 | 1748 | $2,000 | $1.14 | 22d | 1 | 1.22mi |
| 8680 SW 94th Ln Unit G Ocala, FL | 3.0 | 2.0 | 1409 | $1,550 | $1.10 | 22d | 1 | 1.28mi |
| 10081 SW 97th Ct Ocala, FL | 2.0 | 1.0 | 992 | $1,200 | $1.21 | 14d | 1 | 1.30mi |
| 10081 SW 95th Ave Ocala, FL | 2.0 | 2.0 | 1040 | $1,395 | $1.34 | 22d | 1 | 1.32mi |
| 8665 SW 94th St Unit C Ocala, FL | 2.0 | 2.0 | 1589 | $1,600 | $1.01 | 22d | 1 | 1.34mi |
| 8430 SW 90th Ln Unit D Ocala, FL | 2.0 | 2.0 | 1454 | $1,600 | $1.10 | 22d | 1 | 1.35mi |
| 8431 SW 90th Ln Ocala, FL | 2.0 | 2.0 | 1366 | $1,395 | $1.02 | 22d | 1 | 1.36mi |
| 10155 SW 100th Ave Ocala, FL | 2.0 | 2.0 | 1040 | $1,700 | $1.63 | 22d | 1 | 1.39mi |
| 9760 SW 101st Ln Ocala, FL | 2.0 | 2.0 | 1360 | $1,500 | $1.10 | 22d | 1 | 1.40mi |
| 8671 SW 97th St Unit C Ocala, FL | 2.0 | 2.0 | 1341 | $1,474 | $1.10 | 14d | 1 | 1.40mi |
| 8670 SW 97th St Unit A Ocala, FL | 2.0 | 2.0 | 1341 | $1,600 | $1.19 | 22d | 1 | 1.42mi |
| 8655 SW 98th Street Rd Unit G Ocala, FL | 2.0 | 2.0 | 1424 | $1,500 | $1.05 | 22d | 1 | 1.46mi |
| 10211 SW 93rd Ct Ocala, FL | 3.0 | 2.0 | 1456 | $1,495 | $1.03 | 22d | 1 | 1.47mi |
| 7235 SW 91st Ct Ocala, FL | 2.0 | 2.0 | 1163 | $2,200 | $1.89 | 14d | 1 | 1.50mi |
HOA detail
- Monthly dues
- $478 · $5,736/yr
- Likely covers
- landscapingpoolgym
Listing history 25 events
-
2026-06-18days on market $191,000 Active 191 DOM
-
2026-06-17days on market $191,000 Active 190 DOM
-
2026-06-16days on market $191,000 Active 189 DOM
-
2026-06-15days on market $191,000 Active 188 DOM
-
2026-06-14days on market $191,000 Active 186 DOM
-
2026-06-13days on market $191,000 Active 185 DOM
-
2026-06-10days on market $191,000 Active 183 DOM
-
2026-06-09days on market $191,000 Active 182 DOM
-
2026-06-08days on market $191,000 Active 181 DOM
-
2026-06-07days on market $191,000 Active 180 DOM
-
2026-06-03days on market $191,000 Active 176 DOM
-
2026-06-02days on market $191,000 Active 175 DOM
-
2026-05-31days on market $191,000 Active 173 DOM
-
2026-05-30days on market $191,000 Active 172 DOM
-
2026-05-13price $191,000 2284-char remark
Show marketing remark (2284 chars)
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
-
2026-03-16price $199,000 2284-char remark
Show marketing remark (2284 chars)
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
-
2026-02-07price $212,000 2284-char remark
Show marketing remark (2284 chars)
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
-
2026-01-09price $229,000 2284-char remark
Show marketing remark (2284 chars)
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
-
2025-12-09$239,000 Active 2284-char remark
Show marketing remark (2284 chars)
Motivated Seller Just Reduced $27,000. New roof being added at Seller's expense with reasonable offer. Welcome to your next chapter of carefree living in this charming two-bedroom, two-bathroom home nestled within an active 55+ plus community that takes maintenance worries off your shoulders. This delightful residence spans 1,462 square feet of thoughtfully designed living space, perfect for those ready to embrace a lifestyle where relaxation meets recreation. Step inside to discover a welcoming family room (with built in bookcase) that flows seamlessly from the kitchen, creating an ideal space for entertaining guests or simply enjoying quiet mornings with coffee. The home features brand-new flooring installed in December 2025, ensuring you'll move into a fresh, updated space that's ready for your personal touches. The true beauty of this property extends far beyond its walls. Imagine never worrying about lawn care again – the maintained lot means you can spend weekends pursuing hobbies instead of pushing a mower. Every five years, your home receives a fresh coat of paint, keeping it looking pristine without any effort on your part. Community amenities rival those of a luxury resort. With over two hundred clubs to join, you'll never lack for social opportunities or new interests to explore. Whether you prefer the gentle stretches of yoga, energetic dance classes, or competitive racquetball, there's something for every inclination. The fitness center keeps you active, while the dog park ensures your four-legged family members stay happy and social. When it's time to unwind, multiple pools and relaxing hot tubs await. The nearby recreation center field provides additional outdoor activities, located conveniently within the community. This planned unit development offers the perfect blend of privacy and community connection. The monthly lot lease of $478.61 covers the exceptional maintenance services that keep everything looking beautiful year-round. For those seeking an active lifestyle without the hassles of home maintenance, this property represents an opportunity to focus on what truly matters – enjoying life, making new friends, and pursuing passions in a supportive, vibrant community environment. Call for your private tour today.
-
2009-10-06soldstatus $103,000
-
2009-09-30soldstatus $103,000 529-char remark
Show marketing remark (529 chars)
Immaculate move-in ready popular Atwell model freshly painted & ready for you. Family room features a wonderful built in bookcase wall & 3 windows for lots of light. Eat in kitchen has a big sink, French door refrigerator, built in microwave, glass top stove, recessed & modern pendant lighting, breakfast bar & plenty of storage. Master suite has custom closet & a seat in the easy to clean shower. There is a roof ventilation system to remove hot air from the attic. Rollup automatic screen garage
-
2009-07-03$109,000 529-char remark
Show marketing remark (529 chars)
Immaculate move-in ready popular Atwell model freshly painted & ready for you. Family room features a wonderful built in bookcase wall & 3 windows for lots of light. Eat in kitchen has a big sink, French door refrigerator, built in microwave, glass top stove, recessed & modern pendant lighting, breakfast bar & plenty of storage. Master suite has custom closet & a seat in the easy to clean shower. There is a roof ventilation system to remove hot air from the attic. Rollup automatic screen garage
-
2009-07-02historical
-
2009-01-02$109,000
-
2004-12-03soldstatus $104,100
ⓘ 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
- $1,223 · $102/mo
- Projected year-2 tax
- $1,585 · $132/mo
- Expected delta
- +$362/yr (+$30/mo · 29.6%)
ⓘ 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 ≥107°F today · 22 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 · 3 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
- $21,916
- − Mortgage interest
- −$10,699
- − Property taxes
- −$1,223
- − Insurance
- −$955
- − Repairs & maintenance
- −$1,753
- − Management
- −$1,753
- − HOA
- −$5,736
- − Depreciation
- −$5,556
- Taxable loss
- −$5,760
- Est. tax savings @ 24.0%
- +$1,382
- After-tax cash flow
- $-1,237/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 — On Top of the World
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- On Top of the World, FL
- County
- Marion County · 315,796 people
- City population
- 25,668
- Metro
- Ocala, FL
- Population (ZIP)
- 26,782
- Household income
- $57,324
- Rent vs Own
- Severe rent burden
- 313.0
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 (80%)
- Race & ethnicity
- White 80% Hispanic / Latino 11% Black 7% Two or more races 5%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 4% Cuban 1%
- Common ancestry
- Romanian 7% Lithuanian 3% Slovak 2%
- Foreign-born
- 8% · Canada, Jamaica
- Languages at home
- 88% English-only · Spanish 9% French/Haitian/Cajun 1% 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
- ▼ -67.48%
- Current HPI
- 199.986
- Rent YoY
- —
- Metro
- Ocala, FL
- 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
+83.5% since first listed11 events — show timeline
- 2026-05-13 Price Changed $191,000 Stellar MLS as Distributed by MLS Grid
- 2026-03-16 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
- 2026-02-07 Price Changed $212,000 Stellar MLS as Distributed by MLS Grid
- 2026-01-09 Price Changed $229,000 Stellar MLS as Distributed by MLS Grid
- 2025-12-09 Listed $239,000 Stellar MLS as Distributed by MLS Grid
- 2009-10-06 Sold (Public Records) $103,000 Public Records
- 2009-09-30 Sold (MLS) $103,000 Stellar MLS as Distributed by MLS Grid
- 2009-07-03 Listed $109,000 Stellar MLS as Distributed by MLS Grid
- 2009-07-02 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2009-01-02 Listed $109,000 Stellar MLS as Distributed by MLS Grid
- 2004-12-03 Sold (Public Records) $104,100 Public Records
Property tax history
+4.0%/yrLatest (2025): $1,223 · +23.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…