CashFlowRE
Sign in Sign up
7942 SW 6th Pl
C Composite 55.63
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 +21.7/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • DSCR +6.9/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

7942 SW 6th Pl · Ocala, FL 34474
3 bd · 2.0 ba · 2,031 sqft · Manufactured public records · 3 Days on market
Built 2006 8,276 sqft lot $200/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

$10K Price Improvement. If you are looking for a well-built home, situated in serene surroundings peppered with horse farms, lush green landscapes, plenty of fresh air, quiet not far from the restaurants and shopping centers. Welcome to The Falls of Ocala an exclusive 55+ community. Meet new friends at the clubhouse, pool, sauna with amenities providing a resort lifestyle. Spacious kitchen, solid wood cabs, open concept floor plan, huge family room, new flooring throughout, (no carpets), home can accommodate a mother-daughter set up, or have an office/den, large master bedroom, with walk-in closets, retractable canopy in the back porch, new roof 05/2024, many updates for a MH triple wide that defies its class. Seller may carry owner financing with 20% down, 6.5% annual interest, with a 5-year balloon, ask me, if you have any questions. Please take a look and see for yourself how beautiful this home really is!

Key facts

  • Solid wood cabinetry
  • Open floorplan
  • Eat in kitchen

Tags

OPEN FLOORPLANEAT IN KITCHENSOLID WOOD CABINETRYNEWER APPLIANCESOVERSIZED PRIMARY EN SUITEWALK IN CLOSETS

Property features AI

Finance

  • Other: Directions: From I-75 go west on Hwy. 40, left on SW 80th Ave, left onto SW 5th Place, right on 79th Ct — property on the right
  • Financial info: Total annual HOA fees $2,400
  • HOA & community: Monthly HOA fee of $200; Association amenities: clubhouse, fitness center, pool, maintenance; Association fee is required; Pets allowed (cats and dogs; size limits apply); Deed restrictions; Senior community

Exterior

  • Parking: Attached 2-car garage with 20x20 dimensions; Garage door opener; Guest parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Irrigation system (drip/microheads)
  • Home design: Single-family residence; One-story; Faces north; Planned Unit Development (PUD); Accessible hallways
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Covered front porch; Patio; Awnings; Exterior lighting; Rain gutters; Sidewalk; Cleared, landscaped and paved yard; Private lot; Florida-friendly/native landscaping; Trees and landscaping

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric heat pump); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Living room/dining room combo; Solid wood cabinets; Programmable thermostat; Tray ceilings; Walk-in closets
  • Laundry & utility: Inside laundry room

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 $200k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 8.1% 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 flat; 295 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • At $2,476/mo this rent would consume 46% of the median local household income ($65k/yr) (locally 1062% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,900

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.24%
Cap rate
8.15%
Cash-on-cash
6.63%
DSCR
1.29
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.12% rent growth · sell at horizon

5-year hold
IRR
-9.9%
Equity multiple
0.65×
Total profit
$-19,482
Equity at exit
$29,806
10-year hold
IRR
-5.8%
Equity multiple
0.68×
Total profit
$-17,823
Equity at exit
$17,284

Cash invested: $55,972 (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 34474

Home prices YoY
-28.4%
Rents YoY
0.1%
Active inventory
295
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,476 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$316 /mo · $3,788/yr
Insurance
$83
HOA
$200
Vacancy / Maint / Mgmt
$520
Net cashflow
$309

Break-even live

Break-even rent $2,085
Max offer price $199,900
Occupancy floor 83%

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
$49,975
Closing costs
$5,997
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
7180 SW 19th Pl Ocala, FL 4.0 2.0 1940 $1,900 $0.98 13d 1 1.11mi
7710 NW 14th St Ocala, FL 3.0 3.0 1521 $4,500 $2.96 21d 1 1.38mi

HOA detail

Monthly dues
$200 · $2,400/yr
Likely covers
pool

Listing history 27 events

  1. 2026-05-14
    status Pending
  2. 2026-05-11
    listed $199,900 Active
  3. 2024-12-16
    soldstatus $220,000 Closed 922-char remark
    Show marketing remark (922 chars)

    $10K Price Improvement. If you are looking for a well-built home, situated in serene surroundings peppered with horse farms, lush green landscapes, plenty of fresh air, quiet not far from the restaurants and shopping centers. Welcome to The Falls of Ocala an exclusive 55+ community. Meet new friends at the clubhouse, pool, sauna with amenities providing a resort lifestyle. Spacious kitchen, solid wood cabs, open concept floor plan, huge family room, new flooring throughout, (no carpets), home can accommodate a mother-daughter set up, or have an office/den, large master bedroom, with walk-in closets, retractable canopy in the back porch, new roof 05/2024, many updates for a MH triple wide that defies its class. Seller may carry owner financing with 20% down, 6.5% annual interest, with a 5-year balloon, ask me, if you have any questions. Please take a look and see for yourself how beautiful this home really is!

  4. 2024-11-18
    status Pending 922-char remark
    Show marketing remark (922 chars)

    $10K Price Improvement. If you are looking for a well-built home, situated in serene surroundings peppered with horse farms, lush green landscapes, plenty of fresh air, quiet not far from the restaurants and shopping centers. Welcome to The Falls of Ocala an exclusive 55+ community. Meet new friends at the clubhouse, pool, sauna with amenities providing a resort lifestyle. Spacious kitchen, solid wood cabs, open concept floor plan, huge family room, new flooring throughout, (no carpets), home can accommodate a mother-daughter set up, or have an office/den, large master bedroom, with walk-in closets, retractable canopy in the back porch, new roof 05/2024, many updates for a MH triple wide that defies its class. Seller may carry owner financing with 20% down, 6.5% annual interest, with a 5-year balloon, ask me, if you have any questions. Please take a look and see for yourself how beautiful this home really is!

  5. 2024-10-25
    price $229,900 922-char remark
    Show marketing remark (922 chars)

    $10K Price Improvement. If you are looking for a well-built home, situated in serene surroundings peppered with horse farms, lush green landscapes, plenty of fresh air, quiet not far from the restaurants and shopping centers. Welcome to The Falls of Ocala an exclusive 55+ community. Meet new friends at the clubhouse, pool, sauna with amenities providing a resort lifestyle. Spacious kitchen, solid wood cabs, open concept floor plan, huge family room, new flooring throughout, (no carpets), home can accommodate a mother-daughter set up, or have an office/den, large master bedroom, with walk-in closets, retractable canopy in the back porch, new roof 05/2024, many updates for a MH triple wide that defies its class. Seller may carry owner financing with 20% down, 6.5% annual interest, with a 5-year balloon, ask me, if you have any questions. Please take a look and see for yourself how beautiful this home really is!

  6. 2024-10-07
    listed $239,900 Active 922-char remark
    Show marketing remark (922 chars)

    $10K Price Improvement. If you are looking for a well-built home, situated in serene surroundings peppered with horse farms, lush green landscapes, plenty of fresh air, quiet not far from the restaurants and shopping centers. Welcome to The Falls of Ocala an exclusive 55+ community. Meet new friends at the clubhouse, pool, sauna with amenities providing a resort lifestyle. Spacious kitchen, solid wood cabs, open concept floor plan, huge family room, new flooring throughout, (no carpets), home can accommodate a mother-daughter set up, or have an office/den, large master bedroom, with walk-in closets, retractable canopy in the back porch, new roof 05/2024, many updates for a MH triple wide that defies its class. Seller may carry owner financing with 20% down, 6.5% annual interest, with a 5-year balloon, ask me, if you have any questions. Please take a look and see for yourself how beautiful this home really is!

  7. 2024-09-09
    status Active
  8. 2024-08-16
    historical
  9. 2024-08-08
    status Pending
  10. 2024-07-08
    price $219,900
  11. 2024-05-06
    listed $227,000 Active
  12. 2024-04-08
    historical
  13. 2024-02-23
    price $220,000
  14. 2024-01-26
    status Active
  15. 2023-11-02
    price $230,000
  16. 2023-10-08
    listed $240,000 Active
  17. 2022-02-23
    status Pending
  18. 2022-02-19
    historical
  19. 2022-02-14
    listed $220,000 Active
  20. 2021-11-03
    soldstatus $162,000
  21. 2021-10-27
    soldstatus $162,000 Closed
  22. 2021-10-04
    status Pending
  23. 2021-10-01
    listed $160,000 Active
  24. 2011-05-26
    historical
  25. 2010-08-27
    listed $155,900
  26. 2004-12-27
    soldstatus $2,750,000
  27. 2003-12-17
    soldstatus $600,000

ⓘ 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
$3,788 · $316/mo
Projected year-2 tax
$3,788 · $316/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 8/10 Severe 7 d/yr ≥107°F today · 22 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
$29,717
− Mortgage interest
−$11,198
− Property taxes
−$3,788
− Insurance
−$1,000
− Repairs & maintenance
−$2,377
− Management
−$2,377
− HOA
−$2,400
− Depreciation
−$5,815
Taxable income
$761
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$183
After-tax cash flow
$3,526/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)
20,258
Household income
$65,291
Rent vs Own
55.8% rent · 44.2% own
Severe rent burden
1062.0

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 0.64)
Race & ethnicity
White 52% Hispanic / Latino 25% Black 13% Two or more races 8% Asian 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 10%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
21% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 22% Other Indo-European 4% Vietnamese 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
▼ -78.16%
Current HPI
196.5607
Rent YoY
▲ 0.12%
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

-66.7% since first listed
27 events — show timeline
  • 2026-05-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2024-12-16 Sold (MLS) $220,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-10-25 Price Changed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2024-10-07 Listed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2024-09-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-08-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-07-08 Price Changed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2024-05-06 Listed $227,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-08 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-02-23 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-26 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-11-02 Price Changed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2023-10-08 Listed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-02-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-02-14 Listed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2021-11-03 Sold (Public Records) $162,000 Public Records
  • 2021-10-27 Sold (MLS) $162,000 Stellar MLS as Distributed by MLS Grid
  • 2021-10-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-10-01 Listed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2011-05-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2010-08-27 Listed $155,900 Stellar MLS as Distributed by MLS Grid
  • 2004-12-27 Sold (Public Records) $2,750,000 Public Records
  • 2003-12-17 Sold (Public Records) $600,000 Public Records

Property tax history

+37.5%/yr

Latest (2025): $3,788 · +11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…