CashFlowRE
Sign in Sign up
329 Oak Track Dr
D- Composite 39.87
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).

  • Cash flow +8.5/30.0
  • Appreciation +8.0/10.0
  • ARV discount +6.1/15.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0

$220,000

329 Oak Track Dr · Silver Springs Shores, FL 34472
3 bd · 2.0 ba · 1,342 sqft · SingleFamily public records · 46 Days on market
Built 1987 0.27 ac lot $164/sqft · at area comps Est $213k · at est. $24/mo HOA · 1% of rent

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

Listing remarks MLS

Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

Key facts

  • Newer roof
  • Granite countertops
  • Enclosed back room

Tags

NEWER ROOFUPDATED LAMINATE FLOORINGGRANITE COUNTERTOPSENCLOSED BACK ROOMFENCED BACKYARDACCESS TO SCENIC LAKES

Property features AI

Finance

  • Other: Total acreage: between 1/4 and less than 1/2 acre (approx. 0.27 acres, lot ~80x145, asphalt road); Living area reported as 1342 (public records); total building area reported as 2005; Unfurnished
  • HOA & community: Has HOA; association fees required; Monthly HOA approximately $12 (annual $144); Association approval required; Pets allowed

Exterior

  • Parking: Attached garage with 1 garage space
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single family residence; One story; Faces southeast
  • Construction: Stucco and frame construction; Shingle roof; Slab foundation; Built as residential (R1 zoning)
  • Exterior features: Other exterior features

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Living room / dining room combo; Open floorplan
  • Laundry & utility: Laundry area (other)

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-191 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (15.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (20.7% below list).
  • Recommended offer: $174k (20.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#527 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime C-, employment D, schools 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 flat; 674 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 33% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $15k of equity ($2k loan paydown + $13k appreciation (5.9% local appreciation)).
  • Marion County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, 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 46 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $220k implies a 100% 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; moderate 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 $174,456 (20.7% 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 46 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.79%
Cap rate
5.25%
Cash-on-cash
-3.73%
DSCR
0.83
GRM
10.5

CMA / ARV

ARV (median comp)
$213,297
List price
$220,000
Delta
3.14%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
233 Locust Pass Dr 0.54mi 3/2.0 1,298 (-3%) 2mo $238,000 $183 68
235 Locust Pass Ln 0.39mi 3/2.0 1,380 (+3%) 13mo $255,000 $185 67
313 Oak Track Trce 0.23mi 3/2.0 1,156 (-14%) 10mo $199,000 $172 58
316 Oak Lane Pass 0.51mi 3/2.0 1,328 (-1%) 24mo $270,000 $203 55
235 Oak Lane Loop 0.63mi 3/2.0 1,445 (+8%) 15mo $155,000 $107 45
274 Locust Pass 0.68mi 3/2.0 1,144 (-15%) 24mo $241,550 $211 24

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

Projected returns pro-forma

5.93% appreciation · 0.17% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.74×
Total profit
$45,677
Equity at exit
$137,364
10-year hold
IRR
11.3%
Equity multiple
3.20×
Total profit
$135,513
Equity at exit
$248,299

Cash invested: $61,600 (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 34472

Home prices YoY
2.4%
Rents YoY
0.2%
Active inventory
674
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$300 /mo · $3,602/yr
Insurance
$92
HOA
$24
Vacancy / Maint / Mgmt
$366
Net cashflow
$-191

Break-even live

Break-even rent $1,987
Max offer price $186,198
Occupancy floor

Sensitivity live

Price -10% $-67 -5% $-129 +0% $-191 +5% $-254 +10% $-316
Rent -10% $-329 -5% $-260 +0% $-191 +5% $-122 +10% $-54
Rate -1.0pp $-81 -0.5pp $-135 base $-191 +0.5pp $-248 +1.0pp $-306

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
$55,000
Closing costs
$6,600
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
325 Oak Track Ct Ocala, FL 3.0 2.0 1163 $1,550 $1.33 21d 1 0.19mi
217 Locust Pass Ln Ocala, FL 3.0 2.0 1011 $1,697 $1.68 14d 1 0.44mi
217 Locust Pass Crse Ocala, FL 3.0 2.0 1232 $1,650 $1.34 14d 1 0.50mi
80 Locust Pass Run Ocala, FL 3.0 2.0 1003 $1,595 $1.59 14d 1 0.52mi
310 Oak Lane Pass Ocala, FL 2.0 2.0 988 $1,325 $1.34 21d 1 0.52mi
219 Locust Ln Ocala, FL 3.0 2.0 1232 $1,650 $1.34 14d 1 0.72mi
202 Oak Lane Cir Ocala, FL 3.0 2.0 1232 $1,650 $1.34 14d 1 0.83mi
342 Locust Pass Ocala, FL 3.0 2.0 1232 $1,650 $1.34 14d 1 1.09mi
27 Sapphire Run Ocala, FL 3.0 2.0 1255 $1,500 $1.20 21d 1 1.24mi

HOA detail

Monthly dues
$24 · $288/yr

Listing history 26 events

  1. 2026-06-18
    days on market $220,000 Active 46 DOM
  2. 2026-06-17
    days on market $220,000 Active 45 DOM
  3. 2026-06-16
    days on market $220,000 Active 44 DOM
  4. 2026-06-15
    days on market $220,000 Active 43 DOM
  5. 2026-06-14
    days on market $220,000 Active 41 DOM
  6. 2026-06-13
    pricedays on market $220,000 Active 40 DOM
  7. 2026-06-10
    days on market $229,900 Active 38 DOM
  8. 2026-06-09
    days on market $229,900 Active 37 DOM
  9. 2026-06-08
    days on market $229,900 Active 36 DOM
  10. 2026-06-07
    days on market $229,900 Active 35 DOM
  11. 2026-06-03
    pricedays on market $229,900 Active 31 DOM
  12. 2026-06-02
    days on market $234,900 Active 30 DOM
  13. 2026-06-01
    days on market $234,900 Active 29 DOM
  14. 2026-05-31
    days on market $234,900 Active 28 DOM
  15. 2026-05-30
    days on market $234,900 Active 27 DOM
  16. 2026-05-14
    price $234,900 1214-char remark
  17. 2026-05-03
    listed $240,000 Active 1214-char remark
  18. 2026-02-01
    soldstatus $110,000 Closed 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  19. 2025-12-15
    status Pending 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  20. 2025-11-20
    status Active 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  21. 2025-11-19
    historical 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  22. 2025-11-13
    price $125,100 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  23. 2025-10-05
    price $139,000 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  24. 2025-09-22
    price $154,440 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  25. 2025-08-22
    listed $171,600 Active 514-char remark
    Show marketing remark (514 chars)

    Auction Property. AUCTION IS CLOSED SELLER WILL SIGN THE CONTRACT ONCE THEY RECIEVE FROM THE AUCTION. THEN I WILL PLACE PENDING. Great Price Reduction :This 3 Bedroom 2 bath home is located in a great area in Ocala . Also located near Lake Weir High schools and the fast growing area of Silver Springs. Also located to schools and shopping and medical facilities . Recreation services include a community center and youth center. ALL INFORMATION IS DEEMED TO BE RELIABLE AND SHOULD BE CONFIRMED BY ALL PARTIES.

  26. 1987-02-01
    soldstatus $81,400

ⓘ 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
$3,602 · $300/mo
Projected year-2 tax
$3,602 · $300/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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 3 unhealthy d/yr today · 4 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
$20,935
− Mortgage interest
−$12,323
− Property taxes
−$3,602
− Insurance
−$1,100
− Repairs & maintenance
−$1,675
− Management
−$1,675
− HOA
−$288
− Depreciation
−$6,400
Taxable loss
−$6,128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,471
After-tax cash flow
$-825/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 — Silver Springs Shores

Score
68/100
State rank
#527
US rank
#9854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Silver Springs Shores, FL
County
Marion County · 315,796 people
City population
34,665
Metro
Ocala, FL
Population (ZIP)
35,851
Household income
$64,208
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
655.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Hispanic / Latino 25% Black 21% Two or more races 18% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 14% Cuban 3%
Common ancestry
Romanian 2% Iranian 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
78% English-only · Spanish 19% Other Indo-European 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
▲ 5.93%
Current HPI
255.0714
Rent YoY
▲ 0.17%
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

+170.3% since first listed
13 events — show timeline
  • 2026-06-12 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2026-06-03 Price Changed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-14 Price Changed $234,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-03 Listed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-01 Sold (MLS) $110,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-11-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-11-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-11-13 Price Changed $125,100 Stellar MLS as Distributed by MLS Grid
  • 2025-10-05 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-22 Price Changed $154,440 Stellar MLS as Distributed by MLS Grid
  • 2025-08-22 Listed $171,600 Stellar MLS as Distributed by MLS Grid
  • 1987-02-01 Sold (Public Records) $81,400 Public Records

Property tax history

+16.1%/yr

Latest (2025): $3,602 · +11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…