CashFlowRE
Sign in Sign up
1830 NW 44th Court Rd
C- Composite 51.07
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.2/30.0
  • Rent growth +5.0/5.0
  • Schools +4.2/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.7/10.0
  • DSCR +3.6/10.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$242,000

1830 NW 44th Court Rd · Ocala, FL 34482
2 bd · 2.0 ba · 1,548 sqft · SingleFamily public records · 150 Days on market
Built 2023 Good condition 7,841 sqft lot $156/sqft · 23% below area Est $314k · 23% under $48/mo HOA · 2% of rent

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

Listing remarks MLS

Short Sale. Short Sale – Priced Below Market Value! Welcome to this beautiful home located in the desirable Heath Preserve community. Built in 2023, this single-family residence offers 1,548 square feet of thoughtfully designed living space featuring 3 bedrooms and 2 bathrooms. The open-concept floor plan provides a seamless flow between the kitchen, dining area, and living room—ideal for both everyday living and entertaining. Enjoy added privacy with a screened lanai leading to a backyard with no rear neighbors. Conveniently located near shopping, dining, medical facilities, golf courses, and the renowned World Equestrian Center, this home offers modern design, functional space, and exceptional convenience. 3D Tour and Floorplan available upon request.

Key facts

  • Modern design
  • Screened lanai
  • Functional space

Tags

HEATH PRESERVE COMMUNITYSCREENED LANAIOPEN-CONCEPT FLOOR PLANMODERN DESIGNFUNCTIONAL SPACEEXCEPTIONAL CONVENIENCE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $242k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-50 ($-595/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (3.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (13.4% below list).
  • Recommended offer: $210k (13.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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.
  • Zoned schools: College Park Elementary School (math 46% / reading 37%, grade F, #1,437 of 2,144 statewide, top 68%, 840 students, 78% FRL); Liberty Middle School (math 40% / reading 41%, grade F, #360 of 571 statewide, top 64%, 1,365 students, 54% FRL); West Port High School (math 34% / reading 52%, grade F, #255 of 667 statewide, top 39%, 2,906 students, 52% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: Rents rising fast (+11.1%/yr); 878 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 110d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 38% 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 150 days — a 12% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
Recommended offer $209,523 (13.4% 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 150 days. Have you received any prior offers? Is the seller open to a 13% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.87%
Cap rate
6.05%
Cash-on-cash
-0.88%
DSCR
0.96
GRM
9.6

CMA / ARV

ARV (median comp)
$313,964
List price
$242,000
Delta
-25.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4462 NW 14 Loop 0.21mi 3/2.0 (+1) 1,548 (0%) 6mo $295,900 $191 80
5137 NW 20th Pl 0.60mi 2/2.0 1,569 (+1%) 5mo $275,000 $175 65
1481 NW 48th Ter 0.46mi 3/2.0 (+1) 1,429 (-8%) 4mo $240,000 $168 58
1400 NW 48th Ter 0.48mi 3/2.0 (+1) 1,428 (-8%) 6mo $298,140 $209 55
2238 NW 50th Ave 0.54mi 2/2.0 1,395 (-10%) 6mo $197,000 $141 54
1320 NW 48th Ter 0.52mi 3/2.0 (+1) 1,428 (-8%) 6mo $234,000 $164 53
5046 NW 21st Loop 0.59mi 2/2.0 1,378 (-11%) 1mo $205,000 $149 53
4724 NW 11th St 0.58mi 3/2.0 (+1) 1,663 (+7%) 5mo $338,840 $204 51
4684 NW 11th St 0.54mi 3/2.0 (+1) 1,697 (+10%) 5mo $260,000 $153 49
5065 NW 21st Loop 0.63mi 2/2.0 1,388 (-10%) 7mo $198,000 $143 48
2027 NW 50th Cir 0.73mi 3/2.0 (+1) 1,687 (+9%) 8mo $290,000 $172 39
5146 NW 21st Loop 0.74mi 3/2.0 (+1) 1,725 (+11%) 6mo $262,500 $152 36

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.54×
Total profit
$-31,247
Equity at exit
$36,083
10-year hold
IRR
3.2%
Equity multiple
1.29×
Total profit
$19,331
Equity at exit
$20,924

Cash invested: $67,760 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
33 active · 20 under contract
Months of supply
9.9 mo (10%/mo absorbed)
Median asking
$271,990 ($176/sqft)
Median days on market
77 d
This list price
27% of active listings are priced below it
ARV vs active asking
+15.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34482

Rents YoY
11.1%
Active inventory
878
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,095 high interval (Pro) →
Mortgage (P&I)
$1,269
Tax from tax record
$287 /mo · $3,443/yr
Insurance
$101
HOA
$48
Vacancy / Maint / Mgmt
$440
Net cashflow
$-50

Break-even live

Break-even rent $2,158
Max offer price $233,243
Occupancy floor 97%

Sensitivity live

Price -10% $87 -5% $19 +0% $-50 +5% $-118 +10% $-187
Rent -10% $-215 -5% $-132 +0% $-50 +5% $33 +10% $116
Rate -1.0pp $72 -0.5pp $12 base $-50 +0.5pp $-112 +1.0pp $-176

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
$60,500
Closing costs
$7,260
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1846 NW 44th Court Rd Ocala, FL 3.0 2.0 1755 $2,050 $1.17 6d 1 0.04mi
4530 NW 14th Loop Ocala, FL 3.0 2.5 1966 $2,250 $1.14 109d 1 0.09mi
4507 NW 14th Loop Ocala, FL 3.0 2.5 1950 $2,100 $1.08 6d 1 0.13mi
4477 NW 14th Loop Ocala, FL 3.0 2.0 1712 $1,995 $1.17 6d 1 0.18mi
2028 NW 50th Ave Ocala, FL 2.0 2.0 1066 $1,595 $1.50 117d 1 0.47mi
2038 NW 50th Ave Ocala, FL 2.0 2.0 1062 $2,250 $2.12 117d 1 0.48mi
2048 NW 50th Ave Ocala, FL 2.0 2.0 1062 $2,250 $2.12 117d 1 0.48mi
1918 NW 50th Cir Ocala, FL 2.0 2.0 1061 $3,800 $3.58 6d 1 0.51mi
1918 NW 50th Cir Ocala, FL 2.0 2.0 1061 $2,200 $2.07 117d 1 0.51mi
4732 NW 11th St Ocala, FL 2.0 2.0 1513 $2,300 $1.52 6d 1 0.55mi
5126 NW 26th St Ocala, FL 2.0 2.0 1672 $2,600 $1.56 6d 1 0.74mi
5399 NW 18th St Ocala, FL 2.0 2.0 1085 $2,100 $1.94 109d 1 0.82mi
5399 NW 18th St Ocala, FL 2.0 2.0 1085 $2,100 $1.94 117d 1 0.82mi
5333 NW 25th Loop Ocala, FL 2.0 2.0 1569 $2,000 $1.27 6d 1 0.95mi
5001 NW 31st St Ocala, FL 3.0 2.0 1734 $1,750 $1.01 6d 1 1.06mi
2360 NW 53rd Avenue Rd Ocala, FL 3.0 2.0 1548 $2,500 $1.61 6d 1 1.07mi
1527 NW 57th Ct Unit 1 Ocala, FL 3.0 2.0 1460 $1,550 $1.06 117d 1 1.15mi
5353 N US Highway 27 Ocala, FL 1.0–3.0 1.0–2.0 1169 $1,785 $1.53 6d 1 1.21mi
NW 40th Avenue Rd Ocala, FL 2.0 1.0 1050 $1,050 $1.00 109d 1 1.23mi
1017 NW 57th Ct Unit 1019 Ocala, FL 3.0 2.0 1162 $1,649 $1.42 5d 1 1.24mi
1017 NW 57th Ct Unit 1019 Ocala, FL 3.0 2.0 1162 $1,649 $1.42 117d 1 1.24mi
5353 N US Highway 27 Apt 1003 Ocala, FL 2.0 2.0 1211 $1,817 $1.50 0d 1 1.25mi
985 NW 57th Ct Unit 985 Ocala, FL 3.0 2.0 1162 $1,649 $1.42 117d 1 1.25mi
933 NW 57th Ct Unit 935 Ocala, FL 3.0 2.0 1162 $1,649 $1.42 117d 1 1.27mi
5811 NW 10th St Unit 5811 Ocala, FL 3.0 2.0 1162 $1,649 $1.42 117d 1 1.30mi
3335 NW 52nd Avenue Rd Ocala, FL 2.0 2.5 1318 $2,500 $1.90 117d 1 1.32mi
3339 NW 52nd Avenue Rd Ocala, FL 2.0 2.0 1318 $4,500 $3.41 6d 1 1.32mi
5048 NW 35th St Ocala, FL 3.0 2.0 1552 $1,900 $1.22 109d 1 1.33mi
5333 NW 33rd Pl Ocala, FL 2.0 2.0 1368 $2,300 $1.68 109d 1 1.37mi
5361 NW 33rd Pl Ocala, FL 2.0 2.0 1318 $2,500 $1.90 117d 1 1.38mi
4521 NW 37th Street Rd Ocala, FL 3.0 2.0 1742 $2,500 $1.44 6d 1 1.38mi
5191 NW 34th St Ocala, FL 2.0 2.0 1318 $2,400 $1.82 117d 1 1.39mi
3384 NW 54th Ct Ocala, FL 2.0 2.5 1722 $2,300 $1.34 117d 1 1.45mi
5471 NW 34th St Ocala, FL 2.0 2.0 1318 $2,500 $1.90 6d 1 1.47mi

Listing history 50 events

  1. 2026-09-24
    days on market $242,000 Active 150 DOM
  2. 2026-09-24
    days on market $242,000 Active 149 DOM
  3. 2026-09-21
    days on market $242,000 Active 147 DOM
  4. 2026-09-20
    days on market $242,000 Active 146 DOM
  5. 2026-09-18
    days on market $242,000 Active 144 DOM
  6. 2026-09-17
    days on market $242,000 Active 143 DOM
  7. 2026-09-16
    days on market $242,000 Active 142 DOM
  8. 2026-09-15
    days on market $242,000 Active 141 DOM
  9. 2026-09-14
    days on market $242,000 Active 140 DOM
  10. 2026-09-13
    days on market $242,000 Active 139 DOM
  11. 2026-09-12
    pricestatusdays on market $242,000 Active 138 DOM
  12. 2026-08-01
    status $235,000 Pending 137 DOM
  13. 2026-07-31
    days on market $235,000 Active 137 DOM
  14. 2026-07-30
    days on market $235,000 Active 136 DOM
  15. 2026-07-29
    days on market $235,000 Active 135 DOM
  16. 2026-07-27
    days on market $235,000 Active 133 DOM
  17. 2026-07-25
    days on market $235,000 Active 131 DOM
  18. 2026-07-23
    days on market $235,000 Active 129 DOM
  19. 2026-07-22
    days on market $235,000 Active 128 DOM
  20. 2026-07-21
    days on market $235,000 Active 127 DOM
  21. 2026-07-18
    days on market $235,000 Active 124 DOM
  22. 2026-07-16
    days on market $235,000 Active 122 DOM
  23. 2026-07-16
    days on market $235,000 Active 121 DOM
  24. 2026-07-14
    days on market $235,000 Active 120 DOM
  25. 2026-07-13
    days on market $235,000 Active 119 DOM
  26. 2026-07-12
    days on market $235,000 Active 118 DOM
  27. 2026-07-11
    days on market $235,000 Active 117 DOM
  28. 2026-07-10
    days on market $235,000 Active 116 DOM
  29. 2026-07-10
    days on market $235,000 Active 115 DOM
  30. 2026-07-08
    days on market $235,000 Active 114 DOM
  31. 2026-07-07
    days on market $235,000 Active 113 DOM
  32. 2026-07-06
    days on market $235,000 Active 112 DOM
  33. 2026-07-05
    days on market $235,000 Active 111 DOM
  34. 2026-07-04
    days on market $235,000 Active 110 DOM
  35. 2026-07-03
    days on market $235,000 Active 109 DOM
  36. 2026-07-02
    days on market $235,000 Active 108 DOM
  37. 2026-07-01
    days on market $235,000 Active 107 DOM
  38. 2026-06-30
    days on market $235,000 Active 106 DOM
  39. 2026-06-29
    days on market $235,000 Active 105 DOM
  40. 2026-06-28
    days on market $235,000 Active 104 DOM
  41. 2026-06-28
    days on market $235,000 Active 103 DOM
  42. 2026-06-27
    days on market $235,000 Active 102 DOM
  43. 2026-06-25
    days on market $235,000 Active 100 DOM
  44. 2026-06-23
    days on market $235,000 Active 98 DOM
  45. 2026-06-21
    days on market $235,000 Active 97 DOM
  46. 2026-06-18
    days on market $235,000 Active 94 DOM
  47. 2026-06-17
    days on market $235,000 Active 93 DOM
  48. 2026-06-16
    days on market $235,000 Active 92 DOM
  49. 2026-06-15
    days on market $235,000 Active 91 DOM
  50. 2026-06-14
    days on market $235,000 Active 89 DOM

ⓘ 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
$3,443 · $287/mo
Projected year-2 tax
$3,443 · $287/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,143
− Mortgage interest
−$13,556
− Property taxes
−$3,443
− Insurance
−$1,210
− Repairs & maintenance
−$2,011
− Management
−$2,011
− HOA
−$576
− Depreciation
−$7,040
Taxable loss
−$4,705
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,129
After-tax cash flow
$534/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.

Condition & rehab AI · 6 photos

Good 80/100 Cosmetic rehab Est. rehab $7,740–$23,220 screening

This single-family home in the Heath Preserve community is in good condition with a fresh paint job and well-maintained landscaping. It offers a good investment opportunity with minimal repairs needed.

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping — Well-maintained landscaping improves curb appeal and adds value
  • Both Replace driveway and walkway — Paved driveway and walkway are in good condition but could be replaced for a more polished look

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 42/100

Zoned Schools

Elementary College Park Elementary School F FL #1,437/2,144 Nat'l #18,859/41,679 Middle Liberty Middle School F FL #360/571 Nat'l #5,872/14,009 High West Port High School F FL #255/667 Nat'l #7,439/17,239

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
C Composite livability gradescore 69/100

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

Census place
Ocala, FL
County
Marion County · 365,905 people
City population
263,375
Metro
Ocala, FL
Population (ZIP)
22,807
Household income
$65,901
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
8% of renters

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
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 19% Black 14% Two or more races 12%
Hispanic origin (detail)
Mexican 6% Puerto Rican 9% Cuban 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 16% 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

Price history

1 event — show timeline
  • 2026-03-16 Listed $235,000 Stellar MLS as Distributed by MLS Grid

Property tax history

-9.9%/yr

Latest (2025): $3,443 · -9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…