CashFlowRE
Sign in Sign up
9990 SE 167th Pl
B- Composite 67.0
Why this score? — see what drove the B- 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 +26.0/30.0
  • ARV discount +14.3/15.0
  • DSCR +8.7/10.0
  • 1% rule +5.9/10.0
  • 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

$175,000

9990 SE 167th Pl · The Villages, FL 34491
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 18 Days on market
Built 1998 0.38 ac lot Est $206k · 15% under

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

Listing remarks MLS

Great Winter Vacation Home or Rental Investment! Only a few minutes from The Villages hospital and medical center, VA Clinic, and loads of free entertainment and restaurants. Home features an open floor plan with vaulted ceilings, laminate floors, solar tube, inside laundry, 12 x 24 screened lanai, 12 x 22 carport with an additional 14 x 52 carport, and over 1/3 acre (partially-fenced).

Key facts

  • Metal roof
  • Dead-end street
  • Solar tubes

Tags

METAL ROOFDEAD-END STREETEASY MAINTENANCE FLOORINGSOLAR TUBESOVERSIZED LOTNO HOA

Property features AI

Finance

  • Other: Homestead exempt; Zoned R4; Lot is approximately 0.38 acre (about 120 x 138); Lot features: cleared, oversized, dead-end street, paved; Private above-ground pool (18') with screen enclosure; Partially furnished
  • HOA & community: Cats and dogs allowed

Exterior

  • Parking: Carport with 3 spaces
  • Security: Generator
  • Utilities: Well water; Septic tank; Broadband/High-speed internet available; Cable available; Electricity available and connected
  • Home design: Manufactured double-wide home; Single-story; South-facing; Completed condition
  • Construction: Vinyl siding; Metal roof; Crawlspace foundation; Built as double wide
  • Exterior features: Covered and enclosed patios/porches; Front porch; Rear porch; Outdoor lighting; Private mailbox; Rain gutters; Storage; Finished RV port; Shed(s); Workshop

Interior

  • Kitchen: Convection oven; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heat; Central air conditioning; Attic fan
  • Interior features: Cathedral ceilings; Ceiling fans; Split bedroom floorplan; Skylight(s)
  • Laundry & utility: Indoor 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 $175k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 5.0% in The Villages — 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 70/100 on livability (#431 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A, employment B+; Watch: amenities F, commute F, health & safety 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: Stanton-Weirsdale Elementary School (math 42% / reading 36%, grade F, #1,560 of 2,144 statewide, top 73%, 544 students, 70% FRL); Belleview High School (math 31% / reading 46%, grade F, #321 of 667 statewide, top 49%, 1,783 students, 56% FRL) — zoned schools at 63% FRL track the district average.
  • Market conditions: 705 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 34% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $5k 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 18 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 14y ago; this cycle's ask has dropped $35k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $175k implies a 150% 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; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $172,375 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
1.09%
Cap rate
9.27%
Cash-on-cash
10.62%
DSCR
1.47
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$206,388
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16780 SE 101st Court Rd 0.12mi 2/2.0 (-1) 1,456 (+4%) 12mo $135,000 $93 73
16582 SE 96th Ct 0.34mi 2/2.0 (-1) 1,329 (-5%) 10mo $195,000 $147 62
16025 SE 99th Ter 0.73mi 3/2.0 1,404 (0%) 13mo $163,000 $116 56
16653 SE 96th Ct 0.34mi 2/2.0 (-1) 1,226 (-13%) 12mo $215,000 $175 48

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-794
Equity at exit
$26,093
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$34,650
Equity at exit
$15,131

Cash invested: $49,000 (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 34491

Home prices YoY
-35.0%
Active inventory
705
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,909 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$84 /mo · $1,008/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$434

Break-even live

Break-even rent $1,360
Max offer price $175,000
Occupancy floor 72%

Sensitivity live

Price -10% $533 -5% $483 +0% $434 +5% $384 +10% $335
Rent -10% $283 -5% $358 +0% $434 +5% $509 +10% $584
Rate -1.0pp $522 -0.5pp $478 base $434 +0.5pp $388 +1.0pp $342

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
$43,750
Closing costs
$5,250
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9990 SE 166th St Summerfield, FL 3.0 2.0 962 $1,395 $1.45 14d 1 0.10mi
9523 SE 168th Maplesong Ln The Villages, FL 3.0 2.0 1265 $1,975 $1.56 22d 1 0.48mi
17199 SE 97th Ter Summerfield, FL 3.0 2.0 1404 $1,990 $1.42 22d 1 0.52mi
10326 SE 162nd Place Rd Summerfield, FL 3.0 2.0 1419 $2,300 $1.62 14d 1 0.59mi
16962 SE 94th Sunnybrook Cir The Villages, FL 2.0 2.0 1160 $2,000 $1.72 22d 1 0.62mi
9871 SE 161st Lane Rd Unit 0 Summerfield, FL 4.0 2.0 1827 $2,200 $1.20 22d 1 0.75mi
17532 SE 100th Ct Summerfield, FL 2.0 2.0 1217 $1,800 $1.48 22d 1 0.86mi
9195 SE 163rd St Summerfield, FL 3.0 2.0 1410 $1,800 $1.28 22d 1 0.88mi
17582 SE 96th Ct Summerfield, FL 2.0 2.0 1652 $1,750 $1.06 22d 1 1.05mi
10397 SE 176th St Summerfield, FL 2.0 2.0 1296 $2,150 $1.66 22d 1 1.05mi
11001 SE Sunset Harbor Rd Unit H52 Summerfield, FL 2.0 2.5 1224 $1,440 $1.18 22d 1 1.15mi
17713 SE 95th Cir Summerfield, FL 3.0 2.0 1450 $2,000 $1.38 22d 1 1.19mi
11001 SE Sunset Harbor Rd Summerfield, FL 2.0 1.5–2.0 1244 $1,770 $1.42 22d 2 1.19mi
11001 SE Sunset Harbor Rd Unit A08 Summerfield, FL 2.0 1.5 1200 $2,000 $1.67 22d 1 1.20mi

Listing history 26 events

  1. 2026-06-13
    statusdays on market $175,000 Pending 18 DOM
  2. 2026-06-10
    days on market $175,000 Active 17 DOM
  3. 2026-06-09
    days on market $175,000 Active 16 DOM
  4. 2026-06-08
    days on market $175,000 Active 15 DOM
  5. 2026-06-07
    pricedays on market $175,000 Active 14 DOM
  6. 2026-06-03
    days on market $190,000 Active 10 DOM
  7. 2026-06-03
    price $190,000 Active 9 DOM
  8. 2026-06-02
    days on market $210,000 Active 9 DOM
  9. 2026-06-01
    days on market $210,000 Active 8 DOM
  10. 2026-05-31
    days on market $210,000 Active 7 DOM
  11. 2026-05-30
    days on market $210,000 Active 6 DOM
  12. 2026-05-24
    listed $210,000 Active
  13. 2015-04-01
    soldstatus $70,000
  14. 2015-03-31
    soldstatus $70,000 389-char remark
    Show marketing remark (389 chars)

    Great Winter Vacation Home or Rental Investment! Only a few minutes from The Villages hospital and medical center, VA Clinic, and loads of free entertainment and restaurants. Home features an open floor plan with vaulted ceilings, laminate floors, solar tube, inside laundry, 12 x 24 screened lanai, 12 x 22 carport with an additional 14 x 52 carport, and over 1/3 acre (partially-fenced).

  15. 2015-03-31
    soldstatus $70,000 389-char remark
    Show marketing remark (389 chars)

    Great Winter Vacation Home or Rental Investment! Only a few minutes from The Villages hospital and medical center, VA Clinic, and loads of free entertainment and restaurants. Home features an open floor plan with vaulted ceilings, laminate floors, solar tube, inside laundry, 12 x 24 screened lanai, 12 x 22 carport with an additional 14 x 52 carport, and over 1/3 acre (partially-fenced).

  16. 2015-02-03
    listed $74,900 389-char remark
    Show marketing remark (389 chars)

    Great Winter Vacation Home or Rental Investment! Only a few minutes from The Villages hospital and medical center, VA Clinic, and loads of free entertainment and restaurants. Home features an open floor plan with vaulted ceilings, laminate floors, solar tube, inside laundry, 12 x 24 screened lanai, 12 x 22 carport with an additional 14 x 52 carport, and over 1/3 acre (partially-fenced).

  17. 2015-01-20
    listed $74,900 389-char remark
    Show marketing remark (389 chars)

    Great Winter Vacation Home or Rental Investment! Only a few minutes from The Villages hospital and medical center, VA Clinic, and loads of free entertainment and restaurants. Home features an open floor plan with vaulted ceilings, laminate floors, solar tube, inside laundry, 12 x 24 screened lanai, 12 x 22 carport with an additional 14 x 52 carport, and over 1/3 acre (partially-fenced).

  18. 2013-02-04
    soldstatus $75,000
  19. 2013-01-31
    soldstatus $75,000
  20. 2013-01-31
    soldstatus $75,000
  21. 2012-10-28
    listed $79,000
  22. 2012-10-28
    listed $79,000
  23. 2012-08-31
    historical
  24. 2012-08-31
    historical
  25. 2012-02-06
    listed $72,000
  26. 2012-02-06
    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
$1,008 · $84/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$445/yr (+$37/mo · 44.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 18 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 · 2 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
$22,910
− Mortgage interest
−$9,803
− Property taxes
−$1,008
− Insurance
−$875
− Repairs & maintenance
−$1,833
− Management
−$1,833
− Depreciation
−$5,091
Taxable income
$2,468
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$592
After-tax cash flow
$4,611/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 — The Villages

Score
70/100
State rank
#431
US rank
#7363

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
83,973
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
256.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% 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
▼ -107.67%
Current HPI
200.0792
Rent YoY
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

+191.7% since first listed
15 events — show timeline
  • 2026-05-24 Listed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2015-04-01 Sold (Public Records) $70,000 Public Records
  • 2015-03-31 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2015-03-31 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2015-02-03 Listed $74,900 Stellar MLS as Distributed by MLS Grid
  • 2015-01-20 Listed $74,900 Stellar MLS as Distributed by MLS Grid
  • 2013-02-04 Sold (Public Records) $75,000 Public Records
  • 2013-01-31 Sold (MLS) $75,000 Stellar MLS as Distributed by MLS Grid
  • 2013-01-31 Sold (MLS) $75,000 Stellar MLS as Distributed by MLS Grid
  • 2012-10-28 Listed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2012-10-28 Listed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2012-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2012-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2012-02-06 Listed $72,000 Stellar MLS as Distributed by MLS Grid
  • 2012-02-06 Listed $72,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+0.0%/yr

Latest (2025): $1,008 · +27.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…