CashFlowRE
Sign in Sign up
1658 NE 743rd St
F Composite 31.63
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.2/30.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.3/10.0
  • 1% rule +0.8/10.0
  • ARV discount +0.0/15.0

$269,900

1658 NE 743rd St · Fanning Springs, FL 32680
3 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 116 Days on market
Built 2000 2.34 ac lot Est $212k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your new little slice of heaven located in gorgeous Dixie County , just around the corner from the Suwannee River. This home is immaculate , has been updated and maintained to the highest standard. An oversized 2000 DWMH 3 bedrooms/ 2 bathrooms with a bright open floor plan. Property has a nice private driveway leading you to the oversized 2 carport large enough for 4 cars, boat, ATV , bikes etc. Front entrance offers a peaceful covered porch gazing out to the peaceful yard. Entering the home you'll see the bright open floor plan with majority new laminate wood flooring, a wood burning fireplace and a great view to the dining room and kitchen. Kitchen is nice and open with loads on cabinetry and a great breakfast nook area. Each guest bedroom in immaculate condition as well as as bathroom, with all update plumbing , faucets and fixtures throughout the whole home. Master bathroom is over sized with a spacious master bathroom with stand up shower and dual vanities. Exiting the home out the back door you have a laundry /mud room and a covered porch leading you to the massive carport. The yard is like a state park, gorgeous oak trees speckled throughout , offering multiple spigots over the total 2.34 acres , a chicken coop/feed room, storage/workshop with window unit additional utility building and pump house. Amazing fiber internet offered for ease of all wifi items. AC, hot water heater and roof all new within 5-6 years. Immaculate vinyl siding all brand new skirting as well as new lending rule of permanent backing. A short drive to town for shopping and dining. Call today for YOUR tour!

Key facts

  • Covered porch
  • Breakfast nook
  • Oversized carport

Tags

PRIVATE DRIVEWAYOVERSIZED CARPORTCOVERED PORCHWOOD BURNING FIREPLACEBREAKFAST NOOKUPDATED PLUMBING

Property features AI

Finance

  • Other: Property is on approximately 2.34 acres (2 to less than 5 acres)

Exterior

  • Parking: Carport with 4 spaces
  • Utilities: Well water; Septic tank; Electricity connected
  • Home design: Manufactured home (double wide); One story; Northeast facing
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built area approximately 1,832 sq ft
  • Exterior features: Exterior lighting; Private mailbox; Sidewalk; Storage

Interior

  • Kitchen: Dishwasher; Range hood; Refrigerator
  • Bedrooms: 3 bedrooms (one-level)
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cathedral ceilings; Ceiling fans; Solid surface counters; Solid wood cabinets; Split bedroom floor plan; Thermostat; Wood-burning fireplace
  • Laundry & utility: Dedicated 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 $270k.

Deal economics

  • At list price, monthly cash flow is $-377 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $203k (24.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (42.3% below list).
  • Recommended offer: $156k (42.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.6% vs local median 3.7% in Fanning Springs — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#739 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, schools F, amenities F.
  • Dixie (rural): math 52% / reading 50% proficiency, ranked #36 of 73 in FL (top 49%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 260 active listings in the ZIP; 49 units permitted in Dixie County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $29k of equity ($2k loan paydown + $27k appreciation (10.0% local appreciation)).
  • Dixie County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 116 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $82k; list at $270k implies a 231% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,689 (42.3% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 116 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.58%
Cap rate
4.62%
Cash-on-cash
-5.98%
DSCR
0.73
GRM
14.4

CMA / ARV

ARV (on-the-fly)
$212,220
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 NE 197th Ave 0.67mi 3/2.0 1,512 (-7%) 11mo $198,000 $131 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
2.63×
Total profit
$122,855
Equity at exit
$243,147
10-year hold
IRR
18.3%
Equity multiple
6.03×
Total profit
$380,395
Equity at exit
$524,356

Cash invested: $75,572 (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 32680

Home prices YoY
2.5%
Active inventory
260
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$1,557 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$79 /mo · $948/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$-377

Break-even live

Break-even rent $2,034
Max offer price $203,320
Occupancy floor

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
$67,475
Closing costs
$8,097
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. 2026-06-18
    days on market $269,900 Active 116 DOM
  2. 2026-06-17
    days on market $269,900 Active 115 DOM
  3. 2026-06-17
    price $269,900 Active 114 DOM
  4. 2026-06-16
    days on market $275,000 Active 114 DOM
  5. 2026-06-15
    days on market $275,000 Active 113 DOM
  6. 2026-06-13
    days on market $275,000 Active 111 DOM
  7. 2026-06-12
    days on market $275,000 Active 110 DOM
  8. 2026-06-09
    days on market $275,000 Active 107 DOM
  9. 2026-06-08
    days on market $275,000 Active 106 DOM
  10. 2026-06-07
    days on market $275,000 Active 105 DOM
  11. 2026-06-07
    days on market $275,000 Active 104 DOM
  12. 2026-06-04
    days on market $275,000 Active 101 DOM
  13. 2026-06-02
    days on market $275,000 Active 100 DOM
  14. 2026-06-01
    days on market $275,000 Active 99 DOM
  15. 2026-05-31
    days on market $275,000 Active 98 DOM
  16. 2026-05-31
    days on market $275,000 Active 97 DOM
  17. 2026-05-03
    price $275,000 1623-char remark
    Show marketing remark (1623 chars)

    Welcome to your new little slice of heaven located in gorgeous Dixie County , just around the corner from the Suwannee River. This home is immaculate , has been updated and maintained to the highest standard. An oversized 2000 DWMH 3 bedrooms/ 2 bathrooms with a bright open floor plan. Property has a nice private driveway leading you to the oversized 2 carport large enough for 4 cars, boat, ATV , bikes etc. Front entrance offers a peaceful covered porch gazing out to the peaceful yard. Entering the home you'll see the bright open floor plan with majority new laminate wood flooring, a wood burning fireplace and a great view to the dining room and kitchen. Kitchen is nice and open with loads on cabinetry and a great breakfast nook area. Each guest bedroom in immaculate condition as well as as bathroom, with all update plumbing , faucets and fixtures throughout the whole home. Master bathroom is over sized with a spacious master bathroom with stand up shower and dual vanities. Exiting the home out the back door you have a laundry /mud room and a covered porch leading you to the massive carport. The yard is like a state park, gorgeous oak trees speckled throughout , offering multiple spigots over the total 2.34 acres , a chicken coop/feed room, storage/workshop with window unit additional utility building and pump house. Amazing fiber internet offered for ease of all wifi items. AC, hot water heater and roof all new within 5-6 years. Immaculate vinyl siding all brand new skirting as well as new lending rule of permanent backing. A short drive to town for shopping and dining. Call today for YOUR tour!

  18. 2026-05-03
    price $275,000
    Show marketing remark (1623 chars)

    Welcome to your new little slice of heaven located in gorgeous Dixie County , just around the corner from the Suwannee River. This home is immaculate , has been updated and maintained to the highest standard. An oversized 2000 DWMH 3 bedrooms/ 2 bathrooms with a bright open floor plan. Property has a nice private driveway leading you to the oversized 2 carport large enough for 4 cars, boat, ATV , bikes etc. Front entrance offers a peaceful covered porch gazing out to the peaceful yard. Entering the home you'll see the bright open floor plan with majority new laminate wood flooring, a wood burning fireplace and a great view to the dining room and kitchen. Kitchen is nice and open with loads on cabinetry and a great breakfast nook area. Each guest bedroom in immaculate condition as well as as bathroom, with all update plumbing , faucets and fixtures throughout the whole home. Master bathroom is over sized with a spacious master bathroom with stand up shower and dual vanities. Exiting the home out the back door you have a laundry /mud room and a covered porch leading you to the massive carport. The yard is like a state park, gorgeous oak trees speckled throughout , offering multiple spigots over the total 2.34 acres , a chicken coop/feed room, storage/workshop with window unit additional utility building and pump house. Amazing fiber internet offered for ease of all wifi items. AC, hot water heater and roof all new within 5-6 years. Immaculate vinyl siding all brand new skirting as well as new lending rule of permanent backing. A short drive to town for shopping and dining. Call today for YOUR tour!

  19. 2026-02-22
    listed $289,900 Active
  20. 2026-02-21
    listed $289,900 Active 1623-char remark
    Show marketing remark (1623 chars)

    Welcome to your new little slice of heaven located in gorgeous Dixie County , just around the corner from the Suwannee River. This home is immaculate , has been updated and maintained to the highest standard. An oversized 2000 DWMH 3 bedrooms/ 2 bathrooms with a bright open floor plan. Property has a nice private driveway leading you to the oversized 2 carport large enough for 4 cars, boat, ATV , bikes etc. Front entrance offers a peaceful covered porch gazing out to the peaceful yard. Entering the home you'll see the bright open floor plan with majority new laminate wood flooring, a wood burning fireplace and a great view to the dining room and kitchen. Kitchen is nice and open with loads on cabinetry and a great breakfast nook area. Each guest bedroom in immaculate condition as well as as bathroom, with all update plumbing , faucets and fixtures throughout the whole home. Master bathroom is over sized with a spacious master bathroom with stand up shower and dual vanities. Exiting the home out the back door you have a laundry /mud room and a covered porch leading you to the massive carport. The yard is like a state park, gorgeous oak trees speckled throughout , offering multiple spigots over the total 2.34 acres , a chicken coop/feed room, storage/workshop with window unit additional utility building and pump house. Amazing fiber internet offered for ease of all wifi items. AC, hot water heater and roof all new within 5-6 years. Immaculate vinyl siding all brand new skirting as well as new lending rule of permanent backing. A short drive to town for shopping and dining. Call today for YOUR tour!

  21. 2020-09-25
    soldstatus $81,500
  22. 2020-09-11
    soldstatus $81,500 328-char remark
    Show marketing remark (328 chars)

    Beautiful 3/2 manufactured home on 2.34 acre corner lot in nice subdivision one block off of Suwannee River. New shingle roof installed in 2019. Approx 30 ft x 30 ft pole barn with concrete floor just behind home. This home would make a great permanent home or vacation retreat. Schedule an appointment today to see this home.

  23. 2020-07-07
    listed $89,500 328-char remark
    Show marketing remark (328 chars)

    Beautiful 3/2 manufactured home on 2.34 acre corner lot in nice subdivision one block off of Suwannee River. New shingle roof installed in 2019. Approx 30 ft x 30 ft pole barn with concrete floor just behind home. This home would make a great permanent home or vacation retreat. Schedule an appointment today to see this home.

  24. 2006-12-18
    soldstatus $75,000
  25. 2005-10-10
    soldstatus $24,000

ⓘ 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
$948 · $79/mo
Projected year-2 tax
$2,240 · $187/mo
Expected delta
+$1,292/yr (+$108/mo · 136.3%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,683
− Mortgage interest
−$15,119
− Property taxes
−$948
− Insurance
−$1,350
− Repairs & maintenance
−$1,495
− Management
−$1,495
− Depreciation
−$7,852
Taxable loss
−$9,574
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,298
After-tax cash flow
$-2,225/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
Dixie
NCES district ID
1200450
Math proficiency
52% ▼ -3.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$34,799
Composite
42.18/100
National rank
#3290
State rank
#36 of 73 in FL

Livability — Fanning Springs

Score
63/100
State rank
#739
US rank
#15960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,445

Population outlook (Dixie County) Hauer SSP2

Today (2025)
15,122 people
By 2030
14,521 · -4.0%
By 2040
13,503 · -10.7%
By 2050
12,671 · -16.2%
By 2075
10,857 · -28.2%
By 2100
8,344 · -44.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 2% Slovak 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Dixie

2024 margin
Solid R (+70.4) · D 14.5% · R 84.9%
2008→2024 swing
-25.4pp toward R · 2008: -45.0pp · 2024: -70.4pp
All cycles
2024: R+70.4 2020: R+66.0 2016: R+63.2 2012: R+46.9 2008: R+45.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 10.22%
Current HPI
424.0037
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

+1045.8% since first listed
9 events — show timeline
  • 2026-05-03 Price Changed $275,000 DGLMLS
  • 2026-05-03 Price Changed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-22 Listed $289,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-21 Listed $289,900 DGLMLS
  • 2020-09-25 Sold (Public Records) $81,500 Public Records
  • 2020-09-11 Sold (MLS) $81,500 DGLMLS
  • 2020-07-07 Listed $89,500 DGLMLS
  • 2006-12-18 Sold (Public Records) $75,000 Public Records
  • 2005-10-10 Sold (Public Records) $24,000 Public Records

Property tax history

-1.9%/yr

Latest (2025): $948 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…