CashFlowRE
Sign in Sign up
15299 N US Hwy 441 Multi-family
D- Composite 35.71
Why this score? — see what drove the D- 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 +10.9/30.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • DSCR +3.2/10.0
  • Livability +2.9/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$374,900

15299 N US Hwy 441 · Reddick, FL 32686
3 bd · 2.0 ba · 1,201 sqft · MultiFamily public records · 255 Days on market
Built 2002 3.00 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This Property has 2 Manufactured HOMES on 3 ACRES (4/2)Home & (3/2) Home. The Yard is Completely Fenced. This 4 BEDROOM 2 BATHROOM Home sits on 3 ACRES. The Home has a Large Kitchen and Dining Room area to enjoy family and friends. The Master Bedroom is located on the opposite side of the home. This Home has a Shed & Carport. The Living Room has lots of room to enjoy Family time together. TURNKEY Home. The 2nd Home 3 Bedroom 2 Bathroom sits back with Privacy from the other Home. This Home has been Completely Remodeled. The Both Homes are Occupied. Schedule a Showing Today!! Main Home Roof 2020 AC 2024

Key facts

  • Shed
  • Completely fenced
  • Large kitchen

Tags

3 ACRESCOMPLETELY FENCEDLARGE KITCHENDINING ROOMMASTER BEDROOMSHED

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 multifamily listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-165 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $346k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (23.0% below list).
  • Recommended offer: $289k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 2.2% in Reddick — 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 58/100 on livability (#845 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D, 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: Reddick-Collier Elementary School (math 37% / reading 37%, grade F, #1,609 of 2,144 statewide, top 77%, 334 students, 67% FRL); North Marion Middle School (math 35% / reading 34%, grade F, #421 of 571 statewide, top 74%, 803 students, 72% FRL); North Marion High School (math 20% / reading 32%, grade F, #494 of 667 statewide, top 75%, 1,303 students, 66% FRL).
  • Market conditions: 95 active listings in the ZIP; 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 $3k of loan paydown is wiped out by about $11k 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 255 days — a 12% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.
  • Current owner paid $100k; list at $375k implies a 275% 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; 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 $288,600 (23.0% 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 255 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
5.76%
Cash-on-cash
-1.89%
DSCR
0.92
GRM
10.8

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
-19.4%
Equity multiple
0.32×
Total profit
$-71,304
Equity at exit
$55,899
10-year hold
IRR
-12.2%
Equity multiple
0.28×
Total profit
$-75,808
Equity at exit
$32,415

Cash invested: $104,972 (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 32686

Home prices YoY
-9.1%
Active inventory
95
Price-to-rent
21.0×

Monthly cashflow live

Estimated rent
$2,886 medium interval (Pro) →
Mortgage (P&I)
$1,966
Tax from tax record
$323 /mo · $3,872/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$606
Net cashflow
$-165

Break-even live

Break-even rent $3,095
Max offer price $345,755
Occupancy floor

Sensitivity live

Price -10% $47 -5% $-59 +0% $-165 +5% $-271 +10% $-377
Rent -10% $-393 -5% $-279 +0% $-165 +5% $-51 +10% $63
Rate -1.0pp $24 -0.5pp $-70 base $-165 +0.5pp $-262 +1.0pp $-361

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 4 2 $1,487
1× unit 3 2 $1,399
Total (2 units) $2,886

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
$93,725
Closing costs
$11,247
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 19 events

  1. 2026-06-15
    remarks 652-char remark
  2. 2026-06-15
    status $374,900 Pending 255 DOM
  3. 2026-06-15
    days on market $374,900 Active 255 DOM
  4. 2026-06-14
    days on market $374,900 Active 253 DOM
  5. 2026-06-13
    days on market $374,900 Active 252 DOM
  6. 2026-06-10
    days on market $374,900 Active 250 DOM
  7. 2026-06-09
    days on market $374,900 Active 249 DOM
  8. 2026-06-08
    days on market $374,900 Active 248 DOM
  9. 2026-06-07
    days on market $374,900 Active 247 DOM
  10. 2026-06-03
    days on market $374,900 Active 243 DOM
  11. 2026-06-02
    days on market $374,900 Active 242 DOM
  12. 2026-05-31
    days on market $374,900 Active 240 DOM
  13. 2026-05-30
    days on market $374,900 Active 239 DOM
  14. 2025-11-04
    price $374,900 620-char remark
    Show marketing remark (620 chars)

    This Property has 2 Manufactured HOMES on 3 ACRES (4/2)Home & (3/2) Home. The Yard is Completely Fenced. This 4 BEDROOM 2 BATHROOM Home sits on 3 ACRES. The Home has a Large Kitchen and Dining Room area to enjoy family and friends. The Master Bedroom is located on the opposite side of the home. This Home has a Shed & Carport. The Living Room has lots of room to enjoy Family time together. TURNKEY Home. The 2nd Home 3 Bedroom 2 Bathroom sits back with Privacy from the other Home. This Home has been Completely Remodeled. The Both Homes are Occupied. Schedule a Showing Today!! Main Home Roof 2020 AC 2024

  15. 2025-10-03
    listed $390,000 Active 620-char remark
    Show marketing remark (620 chars)

    This Property has 2 Manufactured HOMES on 3 ACRES (4/2)Home & (3/2) Home. The Yard is Completely Fenced. This 4 BEDROOM 2 BATHROOM Home sits on 3 ACRES. The Home has a Large Kitchen and Dining Room area to enjoy family and friends. The Master Bedroom is located on the opposite side of the home. This Home has a Shed & Carport. The Living Room has lots of room to enjoy Family time together. TURNKEY Home. The 2nd Home 3 Bedroom 2 Bathroom sits back with Privacy from the other Home. This Home has been Completely Remodeled. The Both Homes are Occupied. Schedule a Showing Today!! Main Home Roof 2020 AC 2024

  16. 2019-10-08
    soldstatus $100,000
  17. 2019-10-04
    soldstatus $100,000 216-char remark
    Show marketing remark (216 chars)

    2 well-maintained mobile homes on 3 acres, each with their own fenced yard, perfect for an extended family, or investor looking for tenants in place. Property is fenced and easy access to 441 and I75 via orange lake.

  18. 2019-06-24
    listed $130,000 216-char remark
    Show marketing remark (216 chars)

    2 well-maintained mobile homes on 3 acres, each with their own fenced yard, perfect for an extended family, or investor looking for tenants in place. Property is fenced and easy access to 441 and I75 via orange lake.

  19. 1993-05-13
    soldstatus $23,900

ⓘ 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
$3,872 · $323/mo
Projected year-2 tax
$3,872 · $323/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°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 2 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
$34,632
− Mortgage interest
−$21,000
− Property taxes
−$3,872
− Insurance
−$1,874
− Repairs & maintenance
−$2,771
− Management
−$2,771
− Depreciation
−$10,906
Taxable loss
−$8,562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,055
After-tax cash flow
$75/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 — Reddick

Score
58/100
State rank
#845
US rank
#21164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,531

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 0.56)
Race & ethnicity
White 59% Black 29% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Puerto Rican 2% Cuban 3%
Common ancestry
Italian 2% Iranian 2% Slovak 1%
Foreign-born
8% · Canada, Jamaica, China
Languages at home
92% English-only · Spanish 7% German/W. Germanic 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
▼ -26.99%
Current HPI
269.4566
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

+1468.6% since first listed
6 events — show timeline
  • 2025-11-04 Price Changed $374,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-03 Listed $390,000 Stellar MLS as Distributed by MLS Grid
  • 2019-10-08 Sold (Public Records) $100,000 Public Records
  • 2019-10-04 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
  • 2019-06-24 Listed $130,000 Stellar MLS as Distributed by MLS Grid
  • 1993-05-13 Sold (Public Records) $23,900 Public Records

Property tax history

+13.1%/yr

Latest (2025): $3,872 · +91.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…