CashFlowRE
Sign in Sign up
9611 NE 66th Ln
C Composite 55.45
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 +17.4/30.0
  • ARV discount +10.8/15.0
  • Appreciation +6.2/10.0
  • DSCR +5.4/10.0
  • 1% rule +3.9/10.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$184,000

9611 NE 66th Ln · East Bronson, FL 32621
3 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 88 Days on market
Built 2019 0.46 ac lot Est $199k · 7% under

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

Listing remarks MLS

Cute & Cozy completely renovated 3BR/2BA manufactured home on spacious . 46 acre lot just outside of the city limits of Bronson on paved street. Features include: Open floorplan, modern kitchen with breakfast bar and brand new appliances, modern lighting, new vinyl plank flooring throughout, updated bathrooms, plenty of windows, and completely fenced. Easy commute to Ocala and Gainesville. Enjoy no lot rent, HOA fees, and lower Levy County taxes.

Key facts

  • Bright kitchen
  • Remodeled
  • Ample cabinetry

Tags

REMODELEDUPDATED FLOORINGOPEN-CONCEPT LAYOUTBRIGHT KITCHENAMPLE CABINETRYBREAKFAST BAR

Property features AI

Exterior

  • Home design: Residential mobile home; Located in Bronson Heights
  • Construction: Vinyl siding; Metal roof; Built as a mobile home
  • Exterior features: Deck; Level lot

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Interior features: Crawl space foundation

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 $184k.

Deal economics

  • At list price, monthly cash flow is $71 ($849/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 $165k (10.5% below list).
  • Recommended offer: $165k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.2% in East Bronson — 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 62/100 on livability (#768 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Levy (rural): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Nature Coast Middle School (math 32% / reading 42%, grade F, #399 of 571 statewide, top 71%, 90 students, 82% FRL, charter) — zoned schools average 82% FRL vs 62% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 154 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,628 (10.5% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
0.89%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$198,528
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6810 NE 100th Ct 0.40mi 3/2.0 960 (-9%) 10mo $180,000 $188 58
7551 NE 97th Ct 0.74mi 3/2.0 1,152 (+9%) 8mo $139,000 $121 43

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

Projected returns pro-forma

2.35% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.2%
Equity multiple
1.40×
Total profit
$20,395
Equity at exit
$76,060
10-year hold
IRR
10.3%
Equity multiple
2.44×
Total profit
$74,334
Equity at exit
$112,271

Cash invested: $51,520 (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 32621

Home prices YoY
0.7%
Active inventory
154
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,646 medium interval (Pro) →
Mortgage (P&I)
$965
Tax from tax record
$122 /mo · $1,462/yr
Insurance
$77
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$71

Break-even live

Break-even rent $1,557
Max offer price $184,000
Occupancy floor 91%

Sensitivity live

Price -10% $175 -5% $123 +0% $71 +5% $19 +10% $-33
Rent -10% $-59 -5% $6 +0% $71 +5% $136 +10% $201
Rate -1.0pp $163 -0.5pp $118 base $71 +0.5pp $23 +1.0pp $-25

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
$46,000
Closing costs
$5,520
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10230 NE 72nd St Bronson, FL 3.0 2.0 1071 $1,595 $1.49 23d 1 0.68mi
6057 NE 87th Ave Bronson, FL 3.0 2.0 936 $1,750 $1.87 23d 1 1.23mi

Listing history 27 events

  1. 2026-06-21
    days on market $184,000 Active 88 DOM
  2. 2026-06-18
    days on market $184,000 Active 85 DOM
  3. 2026-06-17
    days on market $184,000 Active 84 DOM
  4. 2026-06-16
    days on market $184,000 Active 83 DOM
  5. 2026-06-15
    days on market $184,000 Active 82 DOM
  6. 2026-06-14
    days on market $184,000 Active 80 DOM
  7. 2026-06-13
    days on market $184,000 Active 79 DOM
  8. 2026-06-10
    days on market $184,000 Active 77 DOM
  9. 2026-06-09
    days on market $184,000 Active 76 DOM
  10. 2026-06-08
    days on market $184,000 Active 75 DOM
  11. 2026-06-07
    days on market $184,000 Active 74 DOM
  12. 2026-06-05
    days on market $184,000 Active 71 DOM
  13. 2026-06-03
    days on market $184,000 Active 70 DOM
  14. 2026-06-02
    days on market $184,000 Active 69 DOM
  15. 2026-06-01
    days on market $184,000 Active 68 DOM
  16. 2026-05-31
    days on market $184,000 Active 67 DOM
  17. 2026-05-30
    days on market $184,000 Active 66 DOM
  18. 2026-05-07
    price $184,000
  19. 2026-04-09
    price $189,000
  20. 2026-03-25
    listed $199,000 Active
  21. 2023-02-16
    soldstatus $169,900 Closed 456-char remark
    Show marketing remark (456 chars)

    Cute & Cozy completely renovated 3BR/2BA manufactured home on spacious . 46 acre lot just outside of the city limits of Bronson on paved street. Features include: Open floorplan, modern kitchen with breakfast bar and brand new appliances, modern lighting, new vinyl plank flooring throughout, updated bathrooms, plenty of windows, and completely fenced. Easy commute to Ocala and Gainesville. Enjoy no lot rent, HOA fees, and lower Levy County taxes.

  22. 2023-01-04
    status Pending 456-char remark
    Show marketing remark (456 chars)

    Cute & Cozy completely renovated 3BR/2BA manufactured home on spacious . 46 acre lot just outside of the city limits of Bronson on paved street. Features include: Open floorplan, modern kitchen with breakfast bar and brand new appliances, modern lighting, new vinyl plank flooring throughout, updated bathrooms, plenty of windows, and completely fenced. Easy commute to Ocala and Gainesville. Enjoy no lot rent, HOA fees, and lower Levy County taxes.

  23. 2022-12-26
    listed $169,900 Active 456-char remark
    Show marketing remark (456 chars)

    Cute & Cozy completely renovated 3BR/2BA manufactured home on spacious . 46 acre lot just outside of the city limits of Bronson on paved street. Features include: Open floorplan, modern kitchen with breakfast bar and brand new appliances, modern lighting, new vinyl plank flooring throughout, updated bathrooms, plenty of windows, and completely fenced. Easy commute to Ocala and Gainesville. Enjoy no lot rent, HOA fees, and lower Levy County taxes.

  24. 2011-09-09
    soldstatus $29,750 501-char remark
    Show marketing remark (501 chars)

    Looking for peace and quiet? 3 bedroom, 2 bath, manufactured home built in 2004. Large open kitchen, vaulted ceilings in great room and fenced acre lot. Easy commute to Ocala and Gainesville. Priced to sell. This is a Fannie Mae HomePath property. Purchase this property for as little as 3% down. Close by 10/31/11 & receive up to 3.5% of the final sales price to be used for closing cost assistance! Check HomePath.com Special Offers for more details or ask me. Eligibility restrictions apply.

  25. 2011-02-10
    listed $29,750 501-char remark
    Show marketing remark (501 chars)

    Looking for peace and quiet? 3 bedroom, 2 bath, manufactured home built in 2004. Large open kitchen, vaulted ceilings in great room and fenced acre lot. Easy commute to Ocala and Gainesville. Priced to sell. This is a Fannie Mae HomePath property. Purchase this property for as little as 3% down. Close by 10/31/11 & receive up to 3.5% of the final sales price to be used for closing cost assistance! Check HomePath.com Special Offers for more details or ask me. Eligibility restrictions apply.

  26. 2010-06-21
    historical
  27. 2009-02-16
    listed $72,000

ⓘ 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
$1,462 · $122/mo
Projected year-2 tax
$1,527 · $127/mo
Expected delta
+$66/yr (+$5/mo · 4.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$19,755
− Mortgage interest
−$10,307
− Property taxes
−$1,462
− Insurance
−$1,718
− Repairs & maintenance
−$1,580
− Management
−$1,580
− Depreciation
−$5,353
Taxable loss
−$2,244
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$539
After-tax cash flow
$1,387/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — East Bronson

Score
62/100
State rank
#768
US rank
#17230

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)
5,540

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 14% Black 9% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.35%
Current HPI
340.879
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

+155.6% since first listed
10 events — show timeline
  • 2026-05-07 Price Changed $184,000 DGLMLS
  • 2026-04-09 Price Changed $189,000 DGLMLS
  • 2026-03-25 Listed $199,000 DGLMLS
  • 2023-02-16 Sold (MLS) $169,900 Stellar MLS as Distributed by MLS Grid
  • 2023-01-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-12-26 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2011-09-09 Sold (MLS) $29,750 Stellar MLS as Distributed by MLS Grid
  • 2011-02-10 Listed $29,750 Stellar MLS as Distributed by MLS Grid
  • 2010-06-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-02-16 Listed $72,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+16.0%/yr

Latest (2025): $1,462 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…