CashFlowRE
Sign in Sign up
2701 SE 36th St
C- Composite 50.83
Why this score? — see what drove the C- 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 +16.1/30.0
  • ARV discount +14.5/15.0
  • DSCR +5.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$238,700

2701 SE 36th St · Ocala, FL 34471
2 bd · 2.0 ba · 1,525 sqft · SingleFamily public records · 47 Days on market
Built 1984 0.33 ac lot $157/sqft · 16% below area Est $283k · 16% under ↓ 8% since listing

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

Listing remarks MLS

Charming SE Ocala Home in a Prime Location! Welcome to this well-maintained 2-bedroom, 2-bath 2 car garage home offering 1,525 square feet of comfortable living space in SE Ocala. Situated on a spacious . 33-acre lot, this property provides the perfect blend of convenience, value, and room to enjoy outdoor living. Inside, you’ll find a functional and inviting layout with generous living areas that provide flexibility for everyday living, entertaining, or even a home office setup. The kitchen features ample cabinet and counter space, making meal prep and hosting a breeze. Step outside to enjoy the large yard—ideal for pets, gardening, or creating your own backyard retreat. You’ll appreciate the freedom and flexibility this property offers. Conveniently located near shopping, dining, medical facilities, and major roadways, this home is well-positioned for easy living in one of Ocala’s most established areas. Perfect for first-time buyers, downsizers, or investors, this home offers a great opportunity to own in a sought-after SE location. Schedule your showing today and explore the potential this home has!

Key facts

  • Flexible layout
  • Large yard
  • Spacious lot

Tags

SPACIOUS LOTLARGE YARDAMPLE CABINET SPACEFLEXIBLE LAYOUT

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 single-family listed at $239k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/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 $201k (15.9% below list).
  • Recommended offer: $201k (15.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.2% in Ocala — 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 69/100 on livability (#476 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • 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: Rents soft (-0.6%/yr); 317 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 37% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $7k 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 47 days — a 3% lower offer ($232k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $200,720 (15.9% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.91%
Cash-on-cash
2.19%
DSCR
1.10
GRM
9.9

CMA / ARV

ARV (median comp)
$282,723
List price
$238,700
Delta
-15.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3450 SE 26th Ct 0.10mi 3/2.0 (+1) 1,722 (+13%) 10mo $319,900 $186 60
2990 SE 36th St 0.32mi 3/2.0 (+1) 1,748 (+15%) 6mo $334,000 $191 50
2767 SE 35th St 0.09mi 3/2.0 (+1) 1,736 (+14%) 23mo $285,000 $164 49
3225 SE 32nd Ave 0.51mi 3/2.0 (+1) 1,722 (+13%) 6mo $380,000 $221 44
3261 SE 32nd St 0.61mi 3/2.0 (+1) 1,626 (+7%) 15mo $290,000 $178 43

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.9%
Equity multiple
0.45×
Total profit
$-36,877
Equity at exit
$35,591
10-year hold
IRR
-13.2%
Equity multiple
0.32×
Total profit
$-45,183
Equity at exit
$20,638

Cash invested: $66,836 (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 34471

Rents YoY
-0.6%
Active inventory
317
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,007 high interval (Pro) →
Mortgage (P&I)
$1,252
Tax from tax record
$112 /mo · $1,350/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$122

Break-even live

Break-even rent $1,853
Max offer price $238,700
Occupancy floor 89%

Sensitivity live

Price -10% $257 -5% $190 +0% $122 +5% $54 +10% $-13
Rent -10% $-37 -5% $43 +0% $122 +5% $201 +10% $281
Rate -1.0pp $242 -0.5pp $183 base $122 +0.5pp $60 +1.0pp $-3

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
$59,675
Closing costs
$7,161
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2700 SE 35th St Ocala, FL 3.0 2.0 1977 $2,500 $1.26 22d 1 0.04mi
3700 SE 34th Ct Ocala, FL 3.0 2.0 1508 $2,050 $1.36 22d 1 0.65mi
4760 SE 30th Ct Ocala, FL 3.0 2.0 1520 $1,500 $0.99 22d 1 0.88mi
3674 SE 37th Ct Ocala, FL 3.0 2.5 1708 $1,800 $1.05 15d 1 0.95mi
4861 SE 31st Ter Ocala, FL 3.0 2.0 1482 $1,700 $1.15 22d 1 1.00mi
3339 SE 37th Avenue Rd Ocala, FL 3.0 2.5 1828 $1,900 $1.04 15d 1 1.01mi
3488 SE 37th Avenue Rd Ocala, FL 3.0 2.5 1708 $1,800 $1.05 22d 1 1.01mi
3663 SE 37th Avenue Rd Ocala, FL 3.0 2.5 1707 $1,825 $1.07 22d 1 1.03mi
3001 SE Lake Weir Ave Ocala, FL 1.0–3.0 1.0–2.0 812 $1,612 $1.98 15d 16 1.25mi
1906 SE Clatter Bridge Rd Ocala, FL 3.0 2.5 2176 $2,400 $1.10 22d 1 1.26mi
2201 SE 14th Ave Ocala, FL 2.0 1.5 1050 $1,162 $1.11 15d 2 1.44mi
1850 SE 18th Ave Ocala, FL 1.0–3.0 1.0–2.0 999 $1,648 $1.65 15d 51 1.45mi

Listing history 6 events

  1. 2026-06-02
    status $238,700 Pending 47 DOM
  2. 2026-06-01
    days on market $238,700 Active 47 DOM
  3. 2026-05-31
    days on market $238,700 Active 46 DOM
  4. 2026-05-30
    days on market $238,700 Active 45 DOM
  5. 2026-05-16
    price $238,700 1147-char remark
    Show marketing remark (1147 chars)

    Charming SE Ocala Home in a Prime Location! Welcome to this well-maintained 2-bedroom, 2-bath 2 car garage home offering 1,525 square feet of comfortable living space in SE Ocala. Situated on a spacious . 33-acre lot, this property provides the perfect blend of convenience, value, and room to enjoy outdoor living. Inside, you’ll find a functional and inviting layout with generous living areas that provide flexibility for everyday living, entertaining, or even a home office setup. The kitchen features ample cabinet and counter space, making meal prep and hosting a breeze. Step outside to enjoy the large yard—ideal for pets, gardening, or creating your own backyard retreat. You’ll appreciate the freedom and flexibility this property offers. Conveniently located near shopping, dining, medical facilities, and major roadways, this home is well-positioned for easy living in one of Ocala’s most established areas. Perfect for first-time buyers, downsizers, or investors, this home offers a great opportunity to own in a sought-after SE location. Schedule your showing today and explore the potential this home has!

  6. 2026-04-15
    listed $259,700 Active 1147-char remark
    Show marketing remark (1147 chars)

    Charming SE Ocala Home in a Prime Location! Welcome to this well-maintained 2-bedroom, 2-bath 2 car garage home offering 1,525 square feet of comfortable living space in SE Ocala. Situated on a spacious . 33-acre lot, this property provides the perfect blend of convenience, value, and room to enjoy outdoor living. Inside, you’ll find a functional and inviting layout with generous living areas that provide flexibility for everyday living, entertaining, or even a home office setup. The kitchen features ample cabinet and counter space, making meal prep and hosting a breeze. Step outside to enjoy the large yard—ideal for pets, gardening, or creating your own backyard retreat. You’ll appreciate the freedom and flexibility this property offers. Conveniently located near shopping, dining, medical facilities, and major roadways, this home is well-positioned for easy living in one of Ocala’s most established areas. Perfect for first-time buyers, downsizers, or investors, this home offers a great opportunity to own in a sought-after SE location. Schedule your showing today and explore the potential this home has!

ⓘ 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
$1,350 · $112/mo
Projected year-2 tax
$1,981 · $165/mo
Expected delta
+$631/yr (+$53/mo · 46.8%)

ⓘ 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 2/10 Low
  • 🌡 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 4/10 Moderate 5 unhealthy d/yr today · 5 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
$24,086
− Mortgage interest
−$13,371
− Property taxes
−$1,350
− Insurance
−$1,194
− Repairs & maintenance
−$1,927
− Management
−$1,927
− Depreciation
−$6,944
Taxable loss
−$2,626
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$630
After-tax cash flow
$2,094/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 — Ocala

Score
69/100
State rank
#476
US rank
#8461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
263,375
Metro
Ocala, FL
Population (ZIP)
28,342
Household income
$65,789
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1494.0

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 (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Two or more races 11% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 6% Cuban 3% Dominican 1%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
9% · Canada, Jamaica, Dominican Republic
Languages at home
86% English-only · Spanish 11% Other Asian/Pacific 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
▼ -176.55%
Current HPI
224.1709
Rent YoY
▼ -0.64%
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-8.1% since first listed
2 events — show timeline
  • 2026-05-16 Price Changed $238,700 Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $259,700 Stellar MLS as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2025): $1,350 · +13.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…