CashFlowRE
Sign in Sign up
13445 NE 156th Ln
C+ Composite 61.79
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 +26.9/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

13445 NE 156th Ln · Lake Kerr, FL 32134
2 bd · 2.0 ba · 1,084 sqft · Manufactured public records · 15 Days on market
Built 1975 1.84 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled on a spacious 1.84-acre lot, this 2-bedroom, 2-bath manufactured home offers peaceful country living with plenty of room to expand. Built in 1975, the home features approximately 1,084 sq ft of living space with a functional layout and single-story design. Enjoy the quiet, rural setting surrounded by nature, perfect for those seeking privacy or a weekend retreat. The property provides ample outdoor space for gardening, recreation, or storing equipment, with no HOA restrictions. Conveniently located in Fort McCoy, offering easy access to nearby lakes, forests, and outdoor activities while still within driving distance to Ocala. A great opportunity for investors, renovators, or buyers

Key facts

  • Ample outdoor space
  • Quiet rural setting
  • Spacious lot

Tags

SPACIOUS LOTPEACEFUL COUNTRY LIVINGQUIET RURAL SETTINGAMPLE OUTDOOR SPACENO HOA RESTRICTIONSEASY ACCESS TO LAKES

Property features AI

Finance

  • Other: Property type: Residential mobile home; Property sub-type: Mobile Home - Single Wide; Zoning: R4; One well and one septic on the property; Living area about 1,084 (public records); building area about 1,132 (public records)
  • Financial info: No lease restrictions reported
  • HOA & community: No HOA/association

Exterior

  • Parking: No parking details listed
  • Security: No security features listed
  • Utilities: Well water; Septic tank; Public utilities available
  • Home design: Residential mobile home (single wide); One story; South-facing
  • Construction: Metal siding; Metal roof; Pillar/post/pier foundation; Built on a single level
  • Exterior features: Approximately 1.84-acre lot; Lot dimensions about 800 x 100; Dirt road access; Rural setting with surrounding wooded parcels

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; Wall/window unit(s) for cooling
  • Interior features: No interior features listed
  • Laundry & utility: No laundry facilities

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 manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.8% in Lake Kerr — 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 C — 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.
  • Zoned schools: Fort Mccoy School (math 35% / reading 35%, grade F, #1,697 of 2,144 statewide, top 80%, 964 students, 73% FRL); North Marion High School (math 20% / reading 32%, grade F, #494 of 667 statewide, top 75%, 1,303 students, 66% FRL).
  • Zoned-school proficiency averages 30% at this address vs 42% district-wide (-12 pts) — the specific schools serving this property underperform the Marion average; the district grade overstates school quality for this exact location.
  • Market conditions: 299 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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 15 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $98,500 (1.5% below list)

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.20%
Cap rate
9.63%
Cash-on-cash
11.91%
DSCR
1.53
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.2%
Equity multiple
0.77×
Total profit
$-6,397
Equity at exit
$14,910
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$7,286
Equity at exit
$8,646

Cash invested: $28,000 (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 32134

Home prices YoY
-24.4%
Active inventory
299
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$104 /mo · $1,248/yr
Insurance
$42
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$153

Break-even live

Break-even rent $1,007
Max offer price $100,000
Occupancy floor 82%

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
$25,000
Closing costs
$3,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16323 NE 137th Ter Fort Mc Coy, FL 2.0 2.0 784 $1,200 $1.53 12d 1 0.72mi

Listing history 10 events

  1. 2026-06-10
    status $100,000 Pending 15 DOM
  2. 2026-06-09
    days on market $100,000 Active 15 DOM
  3. 2026-06-08
    days on market $100,000 Active 14 DOM
  4. 2026-06-07
    days on market $100,000 Active 13 DOM
  5. 2026-06-03
    days on market $100,000 Active 9 DOM
  6. 2026-06-02
    days on market $100,000 Active 8 DOM
  7. 2026-06-01
    days on market $100,000 Active 7 DOM
  8. 2026-05-31
    days on market $100,000 Active 6 DOM
  9. 2026-05-30
    days on market $100,000 Active 5 DOM
  10. 2026-05-25
    listed $100,000 Active

ⓘ 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
$1,248 · $104/mo
Projected year-2 tax
$1,248 · $104/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 3/10 Moderate FEMA zone A · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 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
$14,400
− Mortgage interest
−$5,602
− Property taxes
−$1,248
− Insurance
−$2,002
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$2,909
Taxable income
$335
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$80
After-tax cash flow
$1,752/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 — Lake Kerr

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
7,400

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 (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -72.45%
Current HPI
224.9549
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

1 event — show timeline
  • 2026-05-25 Listed $100,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.0%/yr

Latest (2025): $1,248 · +24.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…