CashFlowRE
Sign in Sign up
11 Fishermans Cv
C+ Composite 62.25
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$44,900

11 Fishermans Cv · Lake Placid, FL 33852
2 bd · 2.0 ba · 900 sqft · Manufactured · 803 Days on market
Built 1987 Est $38k · 19% over ↓ 4% since listing

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

Listing remarks MLS

Very nice and well-maintained doublewide home in popular community located on Lake Huntley. When you first look at the front of this home you see the best part! Front screened room to sit and enjoy the neighbors with a cup of coffee every morning. This is a must in a community to see and interact with neighbors. The home is spacious, lots of storage and has an open concept. Nice size bedrooms with spacious closets and much more. New vinyl siding and thermopane windows were installed. Monthly lot rent is $ 541 which includes water and sewer, trash pickup twice weekly in front of your home and yard irrigation plus all park amenities. There is a once per year lawn care fee of $ 384. Park is pet friendly with a limit of 2 pets only under 40 pounds.

Key facts

  • Front screened porch
  • Double wide home
  • Fully furnished

Tags

DOUBLE WIDE HOMEBOAT DOCKS AND LAUNCH AREAFULLY FURNISHEDFRONT SCREENED PORCHPET FRIENDLY COMMUNITY

Property features AI

Finance

  • Other: Located in Lakeside Village park (park name provided)
  • Financial info: Land is leased ($715)
  • HOA & community: Clubhouse; Pool; Powered boats allowed; Senior community

Exterior

  • Parking: 2 total parking spaces
  • Utilities: Public water; Public sewer; Sewer available
  • Home design: Manufactured in park (mobile home); Double wide; One level
  • Construction: Concrete and frame construction; Metal roof
  • Exterior features: Front screened porch; Shed(s); Workshop; Waterfront access (Huntley); Paved road access; Community pool

Interior

  • Kitchen: Microwave; Oven; Range; Refrigerator
  • Bedrooms: Double wide manufactured home layout
  • Flooring: Carpet; Laminate; Linoleum; Simulated wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fans; High-speed internet; Blinds; Furnished; 9 total rooms
  • Laundry & utility: Dryer

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 $45k.

Deal economics

  • At list price, monthly cash flow is $805 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 27.8% vs local median 3.7% in Lake Placid — 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 68/100 on livability (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Highlands (other): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lake Country Elementary School (math 57% / reading 54%, grade C, #855 of 2,144 statewide, top 41%, 685 students, 73% FRL); Lake Placid Middle School (math 42% / reading 33%, grade F, #395 of 571 statewide, top 70%, 621 students, 75% FRL); Lake Placid High School (math 36% / reading 35%, grade F, #367 of 667 statewide, top 57%, 868 students, 66% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: Rents flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($54k/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 $310 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 803 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask has dropped $30k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 803 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
3.15%
Cap rate
27.82%
Cash-on-cash
76.88%
DSCR
4.42
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$37,800
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Fishermans Cv 0.04mi 2/2.0 952 (+6%) 20mo $40,000 $42 72

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
74.4%
Equity multiple
4.26×
Total profit
$41,013
Equity at exit
$6,695
10-year hold
IRR
77.5%
Equity multiple
8.15×
Total profit
$89,947
Equity at exit
$3,882

Cash invested: $12,572 (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 33852

Rents YoY
0.8%
Active inventory
1488
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,412 medium interval (Pro) →
Mortgage (P&I)
$235
Tax est. 1.5%
$56 /mo · $674/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$805

Break-even live

Break-even rent $393
Max offer price $44,900
Occupancy floor 38%

Sensitivity live

Price -10% $836 -5% $821 +0% $805 +5% $790 +10% $774
Rent -10% $694 -5% $750 +0% $805 +5% $861 +10% $917
Rate -1.0pp $828 -0.5pp $817 base $805 +0.5pp $794 +1.0pp $782

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
$11,225
Closing costs
$1,347
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.

Listing history 36 events

  1. 2026-06-19
    days on market $44,900 Active 803 DOM
  2. 2026-06-18
    days on market $44,900 Active 802 DOM
  3. 2026-06-17
    days on market $44,900 Active 801 DOM
  4. 2026-06-16
    days on market $44,900 Active 800 DOM
  5. 2026-06-15
    days on market $44,900 Active 799 DOM
  6. 2026-06-14
    days on market $44,900 Active 797 DOM
  7. 2026-06-10
    days on market $44,900 Active 794 DOM
  8. 2026-06-09
    days on market $44,900 Active 793 DOM
  9. 2026-06-08
    days on market $44,900 Active 792 DOM
  10. 2026-06-07
    days on market $44,900 Active 791 DOM
  11. 2026-06-02
    days on market $44,900 Active 786 DOM
  12. 2026-06-01
    days on market $44,900 Active 785 DOM
  13. 2026-05-31
    days on market $44,900 Active 784 DOM
  14. 2026-05-30
    days on market $44,900 Active 783 DOM
  15. 2026-04-02
    status Active
  16. 2026-04-02
    price $44,900
  17. 2026-04-02
    historical
  18. 2026-01-18
    price $47,500
  19. 2025-11-06
    price $52,500
  20. 2025-10-02
    status Active
  21. 2025-10-02
    price $57,500
  22. 2025-10-02
    historical
  23. 2025-04-04
    status Active
  24. 2025-04-04
    price $59,900
  25. 2025-04-02
    historical
  26. 2024-06-10
    price $63,900
  27. 2024-04-05
    listed $74,500 Active
  28. 2024-01-16
    price $84,000
  29. 2023-11-29
    price $89,500
  30. 2023-10-04
    price $94,500
  31. 2023-09-03
    status Active
  32. 2023-08-08
    historical
  33. 2023-04-01
    price $99,900
  34. 2023-03-20
    listed $104,900 Active
  35. 2022-03-17
    soldstatus $45,500 754-char remark
    Show marketing remark (754 chars)

    Very nice and well-maintained doublewide home in popular community located on Lake Huntley. When you first look at the front of this home you see the best part! Front screened room to sit and enjoy the neighbors with a cup of coffee every morning. This is a must in a community to see and interact with neighbors. The home is spacious, lots of storage and has an open concept. Nice size bedrooms with spacious closets and much more. New vinyl siding and thermopane windows were installed. Monthly lot rent is $ 541 which includes water and sewer, trash pickup twice weekly in front of your home and yard irrigation plus all park amenities. There is a once per year lawn care fee of $ 384. Park is pet friendly with a limit of 2 pets only under 40 pounds.

  36. 2022-02-17
    listed $47,000 754-char remark
    Show marketing remark (754 chars)

    Very nice and well-maintained doublewide home in popular community located on Lake Huntley. When you first look at the front of this home you see the best part! Front screened room to sit and enjoy the neighbors with a cup of coffee every morning. This is a must in a community to see and interact with neighbors. The home is spacious, lots of storage and has an open concept. Nice size bedrooms with spacious closets and much more. New vinyl siding and thermopane windows were installed. Monthly lot rent is $ 541 which includes water and sewer, trash pickup twice weekly in front of your home and yard irrigation plus all park amenities. There is a once per year lawn care fee of $ 384. Park is pet friendly with a limit of 2 pets only under 40 pounds.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥108°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,948
− Mortgage interest
−$2,515
− Property taxes
−$674
− Insurance
−$224
− Repairs & maintenance
−$1,356
− Management
−$1,356
− Depreciation
−$1,306
Taxable income
$9,517
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,284
After-tax cash flow
$7,381/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
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
22,600
Metro
Sebring-Avon Park, FL
Population (ZIP)
22,600
Household income
$54,284
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
439.0

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Two or more races 11% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
79% English-only · Spanish 19% Tagalog/Filipino 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.31%
Current HPI
224.8693
Rent YoY
▲ 0.82%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-4.5% since first listed
22 events — show timeline
  • 2026-04-02 Relisted HAOR as distributed by MLS GRID
  • 2026-04-02 Price Changed $44,900 HAOR as distributed by MLS GRID
  • 2026-04-02 Delisted HAOR as distributed by MLS GRID
  • 2026-01-18 Price Changed $47,500 HAOR as distributed by MLS GRID
  • 2025-11-06 Price Changed $52,500 HAOR as distributed by MLS GRID
  • 2025-10-02 Relisted HAOR as distributed by MLS GRID
  • 2025-10-02 Price Changed $57,500 HAOR as distributed by MLS GRID
  • 2025-10-02 Delisted HAOR as distributed by MLS GRID
  • 2025-04-04 Relisted HAOR as distributed by MLS GRID
  • 2025-04-04 Price Changed $59,900 HAOR as distributed by MLS GRID
  • 2025-04-02 Delisted HAOR as distributed by MLS GRID
  • 2024-06-10 Price Changed $63,900 HAOR as distributed by MLS GRID
  • 2024-04-05 Listed $74,500 HAOR as distributed by MLS GRID
  • 2024-01-16 Price Changed $84,000 HAOR as distributed by MLS GRID
  • 2023-11-29 Price Changed $89,500 HAOR as distributed by MLS GRID
  • 2023-10-04 Price Changed $94,500 HAOR as distributed by MLS GRID
  • 2023-09-03 Relisted HAOR as distributed by MLS GRID
  • 2023-08-08 Delisted HAOR as distributed by MLS GRID
  • 2023-04-01 Price Changed $99,900 HAOR as distributed by MLS GRID
  • 2023-03-20 Listed $104,900 HAOR as distributed by MLS GRID
  • 2022-03-17 Sold (MLS) $45,500 HAOR as distributed by MLS GRID
  • 2022-02-17 Listed $47,000 HAOR as distributed by MLS GRID

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…