CashFlowRE
Sign in Sign up
1501 SE 186th Ct
C+ Composite 61.07
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).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.5/15.0
  • Appreciation +0.0/10.0

$86,900

1501 SE 186th Ct · Silver Springs Shores East, FL 34488
2 bd · 1.0 ba · 720 sqft · Manufactured public records · 285 Days on market
Built 1973 $121/sqft · 23% above area Est $77k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OWNER FINANCING AVAILABLE NO HOA YOU OWN THE LAND Beautifully remodeled mobile home on its own land in a peaceful Silver Springs neighborhood, offering something rare in todays market: flexible seller financing directly from the owner. If you have a solid down payment but need creative financing to make homeownership a reality, this is an excellent opportunity. The home features a recently serviced well and central AC, a large circular driveway, and a spacious concrete lanai Florida room ideal for relaxing or entertaining. There is a detached garage workshop, multiple storage sheds including laundry, and ample space for RV or boat parking, providing plenty of functionality and flexibility. The property sits high and dry with no flooding or storm damage, and has no neighbors across the street, offering a quiet and private setting. Restaurants and bars are nearby, with Dollar General, Winn Dixie, and other conveniences just minutes away. You are a short drive to Silver Springs and Ocala, about an hour to Daytona, and just over half an hour to The Villages. Surrounded by the Ocala National Forest, outdoor recreation is right at your doorstep.

Key facts

  • Solid concrete lanai
  • Large steel garage
  • Own land

Tags

REMODELED MOBILE HOMEOWN LANDWELL AND CENTRAL ACCIRCLE DRIVEWAYSOLID CONCRETE LANAILARGE STEEL GARAGE

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/1.0-bath manufactured listed at $87k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $87k).
  • Recommended offer: $76k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 5.2% in Silver Springs Shores East — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 201 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 $601 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 285 days — a 12% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 14y ago; this cycle's ask has dropped $13k (13%) 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; 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 $76,472 (12.0% below list)

Questions for the listing agent

  1. It's been on market 285 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.35%
Cap rate
10.94%
Cash-on-cash
16.61%
DSCR
1.74
GRM
6.2

CMA / ARV

ARV (median comp)
$76,652
List price
$86,900
Delta
13.37%
Verdict
OVERPRICED
Comps
11 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1800 SE 185th Ct 0.24mi 2/1.0 720 (0%) 4mo $59,250 $82 86
19049 SE 16th Pl 0.37mi 2/2.0 737 (+2%) 8mo $90,000 $122 68

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
7.7%
Equity multiple
1.30×
Total profit
$7,382
Equity at exit
$12,957
10-year hold
IRR
17.0%
Equity multiple
2.40×
Total profit
$34,100
Equity at exit
$7,514

Cash invested: $24,332 (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 34488

Home prices YoY
-26.1%
Active inventory
201
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,175 medium interval (Pro) →
Mortgage (P&I)
$456
Tax from tax record
$100 /mo · $1,196/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$337

Break-even live

Break-even rent $749
Max offer price $86,900
Occupancy floor 66%

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
$21,725
Closing costs
$2,607
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 35 events

  1. 2026-06-18
    days on market $86,900 Active 285 DOM
  2. 2026-06-17
    days on market $86,900 Active 284 DOM
  3. 2026-06-16
    days on market $86,900 Active 283 DOM
  4. 2026-06-15
    days on market $86,900 Active 282 DOM
  5. 2026-06-14
    days on market $86,900 Active 280 DOM
  6. 2026-06-13
    days on market $86,900 Active 279 DOM
  7. 2026-06-10
    days on market $86,900 Active 277 DOM
  8. 2026-06-09
    days on market $86,900 Active 276 DOM
  9. 2026-06-08
    days on market $86,900 Active 275 DOM
  10. 2026-06-07
    days on market $86,900 Active 274 DOM
  11. 2026-06-03
    days on market $86,900 Active 270 DOM
  12. 2026-06-02
    days on market $86,900 Active 269 DOM
  13. 2026-05-31
    days on market $86,900 Active 267 DOM
  14. 2026-05-30
    days on market $86,900 Active 266 DOM
  15. 2026-01-29
    soldstatus $100,000
  16. 2026-01-28
    soldstatus $100,000 Closed 1162-char remark
    Show marketing remark (1162 chars)

    OWNER FINANCING AVAILABLE NO HOA YOU OWN THE LAND Beautifully remodeled mobile home on its own land in a peaceful Silver Springs neighborhood, offering something rare in todays market: flexible seller financing directly from the owner. If you have a solid down payment but need creative financing to make homeownership a reality, this is an excellent opportunity. The home features a recently serviced well and central AC, a large circular driveway, and a spacious concrete lanai Florida room ideal for relaxing or entertaining. There is a detached garage workshop, multiple storage sheds including laundry, and ample space for RV or boat parking, providing plenty of functionality and flexibility. The property sits high and dry with no flooding or storm damage, and has no neighbors across the street, offering a quiet and private setting. Restaurants and bars are nearby, with Dollar General, Winn Dixie, and other conveniences just minutes away. You are a short drive to Silver Springs and Ocala, about an hour to Daytona, and just over half an hour to The Villages. Surrounded by the Ocala National Forest, outdoor recreation is right at your doorstep.

  17. 2026-01-15
    status Pending 1162-char remark
    Show marketing remark (1162 chars)

    OWNER FINANCING AVAILABLE NO HOA YOU OWN THE LAND Beautifully remodeled mobile home on its own land in a peaceful Silver Springs neighborhood, offering something rare in todays market: flexible seller financing directly from the owner. If you have a solid down payment but need creative financing to make homeownership a reality, this is an excellent opportunity. The home features a recently serviced well and central AC, a large circular driveway, and a spacious concrete lanai Florida room ideal for relaxing or entertaining. There is a detached garage workshop, multiple storage sheds including laundry, and ample space for RV or boat parking, providing plenty of functionality and flexibility. The property sits high and dry with no flooding or storm damage, and has no neighbors across the street, offering a quiet and private setting. Restaurants and bars are nearby, with Dollar General, Winn Dixie, and other conveniences just minutes away. You are a short drive to Silver Springs and Ocala, about an hour to Daytona, and just over half an hour to The Villages. Surrounded by the Ocala National Forest, outdoor recreation is right at your doorstep.

  18. 2025-10-04
    listed $100,000 Active 1162-char remark
    Show marketing remark (1162 chars)

    OWNER FINANCING AVAILABLE NO HOA YOU OWN THE LAND Beautifully remodeled mobile home on its own land in a peaceful Silver Springs neighborhood, offering something rare in todays market: flexible seller financing directly from the owner. If you have a solid down payment but need creative financing to make homeownership a reality, this is an excellent opportunity. The home features a recently serviced well and central AC, a large circular driveway, and a spacious concrete lanai Florida room ideal for relaxing or entertaining. There is a detached garage workshop, multiple storage sheds including laundry, and ample space for RV or boat parking, providing plenty of functionality and flexibility. The property sits high and dry with no flooding or storm damage, and has no neighbors across the street, offering a quiet and private setting. Restaurants and bars are nearby, with Dollar General, Winn Dixie, and other conveniences just minutes away. You are a short drive to Silver Springs and Ocala, about an hour to Daytona, and just over half an hour to The Villages. Surrounded by the Ocala National Forest, outdoor recreation is right at your doorstep.

  19. 2025-09-21
    price $86,900 947-char remark
    Show marketing remark (947 chars)

    NO HOA !!!! YOU OWN THE LAND Recently remodeled mobile home on it's OWN LAND !! Recently remodeled . Well and central AC serviced in 2023 . HIGH AND DRY !!! NO FLOODING !!! NO STORM DAMAGE !! Possible trade plus cash for a fixer upper ?? Huge circle driveway . Huge , solid concrete Lanai / Florida room . Large steel garage with connected shop with power . Laundry shed and several other sheds . Plenty of room to park your boat or RV !!! No neighbors on two sides . Very quiet and peaceful street . Restaurants and bars within walking distance . Dollar General , Winn Dixie ( Groceries ) a short drive . Easy drive to Silver Springs / Ocala . Daytona is one hour . The Villages a little over a half hour . Fishing and hunting in the surrounding OCALA NATIONAL FOREST !! Low taxes and cheap utilities !! Properties in this area are sought after !!! Owner occupied so please contact owner for showing . MOTIVATED SELLER !!! MAKE ME AN OFFER !!

  20. 2025-09-07
    price $89,000 947-char remark
    Show marketing remark (947 chars)

    NO HOA !!!! YOU OWN THE LAND Recently remodeled mobile home on it's OWN LAND !! Recently remodeled . Well and central AC serviced in 2023 . HIGH AND DRY !!! NO FLOODING !!! NO STORM DAMAGE !! Possible trade plus cash for a fixer upper ?? Huge circle driveway . Huge , solid concrete Lanai / Florida room . Large steel garage with connected shop with power . Laundry shed and several other sheds . Plenty of room to park your boat or RV !!! No neighbors on two sides . Very quiet and peaceful street . Restaurants and bars within walking distance . Dollar General , Winn Dixie ( Groceries ) a short drive . Easy drive to Silver Springs / Ocala . Daytona is one hour . The Villages a little over a half hour . Fishing and hunting in the surrounding OCALA NATIONAL FOREST !! Low taxes and cheap utilities !! Properties in this area are sought after !!! Owner occupied so please contact owner for showing . MOTIVATED SELLER !!! MAKE ME AN OFFER !!

  21. 2025-09-04
    listed $94,000 Active 947-char remark
    Show marketing remark (947 chars)

    NO HOA !!!! YOU OWN THE LAND Recently remodeled mobile home on it's OWN LAND !! Recently remodeled . Well and central AC serviced in 2023 . HIGH AND DRY !!! NO FLOODING !!! NO STORM DAMAGE !! Possible trade plus cash for a fixer upper ?? Huge circle driveway . Huge , solid concrete Lanai / Florida room . Large steel garage with connected shop with power . Laundry shed and several other sheds . Plenty of room to park your boat or RV !!! No neighbors on two sides . Very quiet and peaceful street . Restaurants and bars within walking distance . Dollar General , Winn Dixie ( Groceries ) a short drive . Easy drive to Silver Springs / Ocala . Daytona is one hour . The Villages a little over a half hour . Fishing and hunting in the surrounding OCALA NATIONAL FOREST !! Low taxes and cheap utilities !! Properties in this area are sought after !!! Owner occupied so please contact owner for showing . MOTIVATED SELLER !!! MAKE ME AN OFFER !!

  22. 2025-07-04
    historical
  23. 2025-06-06
    price $89,900
  24. 2025-05-19
    status Active
  25. 2025-05-19
    historical
  26. 2025-05-01
    price $94,900
  27. 2025-03-31
    listed $99,999 Active
  28. 2022-08-15
    soldstatus $41,000 Closed
  29. 2022-07-14
    status Pending
  30. 2022-07-12
    listed $45,000 Active
  31. 2016-08-08
    soldstatus $22,000
  32. 2016-04-12
    listed $24,000
  33. 2012-10-04
    historical
  34. 2012-04-04
    listed $28,000
  35. 1977-08-01
    soldstatus $19,000

ⓘ 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
$1,196 · $100/mo
Projected year-2 tax
$1,196 · $100/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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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 · 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
$14,103
− Mortgage interest
−$4,868
− Property taxes
−$1,196
− Insurance
−$434
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$2,528
Taxable income
$2,820
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$677
After-tax cash flow
$3,365/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 — Silver Springs Shores East

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
11,525

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Black 8%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Serbian 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 2%

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
▼ -80.45%
Current HPI
227.3763
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

+426.3% since first listed
21 events — show timeline
  • 2026-01-29 Sold (Public Records) $100,000 Public Records
  • 2026-01-28 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-10-04 Listed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-21 Price Changed $86,900 Fizber.com
  • 2025-09-07 Price Changed $89,000 Fizber.com
  • 2025-09-04 Listed $94,000 Fizber.com
  • 2025-07-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-06 Price Changed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-05-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-05-01 Price Changed $94,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-31 Listed $99,999 Stellar MLS as Distributed by MLS Grid
  • 2022-08-15 Sold (MLS) $41,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-12 Listed $45,000 Stellar MLS as Distributed by MLS Grid
  • 2016-08-08 Sold (MLS) $22,000 Stellar MLS as Distributed by MLS Grid
  • 2016-04-12 Listed $24,000 Stellar MLS as Distributed by MLS Grid
  • 2012-10-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2012-04-04 Listed $28,000 Stellar MLS as Distributed by MLS Grid
  • 1977-08-01 Sold (Public Records) $19,000 Public Records

Property tax history

+14.6%/yr

Latest (2025): $1,196 · +19.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…