CashFlowRE
Sign in Sign up
9000 US Highyway 192 #652
B Composite 74.64
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.8/10.0
  • Condition / age +3.8/5.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +1.6/5.0

$75,990

9000 US Highyway 192 #652 · Four Corners, FL 34714
1 bd · 1.0 ba · 408 sqft · Manufactured · 119 Days on market
Built 1988 Good condition 1,909 sqft lot $256/mo HOA · 18% of rent ↓ 4% since listing

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

Listing remarks

Welcome to Outdoor Resorts — where you don’t just own the home… you own the land. This well-maintained 1 bedroom, 1 bathroom single-wide is being sold furnished. It’s completely move-in ready and ideal for someone looking for low-maintenance living without sacrificing comfort. The home has been recently painted inside, newer flooring, a Wi-Fi thermostat, and a 4-year-old A/C. Step inside through the sliding glass door into a bright, open-concept living area that flows effortlessly into the fully equipped kitchen. The layout feels light, functional, and welcoming. You’ll find plenty of storage throughout, a clean and comfortable bathroom with a tub/shower combo

Key facts

  • Two swimming pools
  • Newer flooring
  • Wi fi thermostat

Tags

MOVE IN READYRECENTLY PAINTEDNEWER FLOORINGWI FI THERMOSTATLARGE SIDE PATIOTWO SWIMMING POOLS

Property features AI

Finance

  • Other: Furnished; Private lake access to Lake Davenport with limited access; on-site boat ramp (private), fishing pier, and skiing allowed
  • Financial info: Total annual association fees shown as $3,072; Lease restrictions apply
  • HOA & community: Sabrina Stone association (monthly HOA $256; quarterly association fee $768); Association approval required; fee required; Association includes 24-hour guard, cable TV, pool, escrow reserves, insurance, grounds maintenance, management, private road, recreational facilities, security, sewer, trash, and water; Community amenities: clubhouse, pool, tennis courts, pickleball courts, shuffleboard, playground, golf course, dog park; golf carts allowed; Senior community; pets allowed; Buyer approval required

Exterior

  • Utilities: Well water; Private sewer; Broadband/high-speed internet available; Cable connected; Electricity connected; Sewer connected; Water connected
  • Home design: Manufactured single-wide home; One level; North-facing entry
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Model: ASPT
  • Exterior features: Patio; Awnings; Rain gutters; Sliding doors; Exterior storage

Interior

  • Kitchen: Range; Microwave; Refrigerator; Freezer
  • Bedrooms: 1 bedroom
  • Flooring: Laminate; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; 3 total rooms
  • Laundry & utility: Inside laundry; Washer; Dryer; Electric water heater

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 1-bed/1.0-bath manufactured listed at $76k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $76k).
  • Recommended offer: $69k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 3.2% in Four Corners — 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 (#453 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-; Watch: schools F, amenities F, health & safety F.
  • Polk (suburban): math 39% / reading 43% proficiency, ranked #62 of 73 in FL (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents falling (-3.5%/yr); 719 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 10,384 units permitted in Polk County in 2024 (1,716 in 5+ unit buildings).

Forward outlook

  • In year one you build about $275 of equity ($526 loan paydown + $-251 appreciation (-0.3% local appreciation)).
  • Polk County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.3% appreciation + 0.0% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($69k) is reasonable based on typical stale-listing flexibility.

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 $69,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 F-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. 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.
  7. 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.
  8. 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
1.83%
Cap rate
11.29%
Cash-on-cash
17.84%
DSCR
1.79
GRM
4.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.33% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
13.3%
Equity multiple
1.60×
Total profit
$12,862
Equity at exit
$20,820
10-year hold
IRR
15.6%
Equity multiple
2.45×
Total profit
$30,801
Equity at exit
$24,053

Cash invested: $21,277 (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 34714

Home prices YoY
-0.1%
Rents YoY
-3.5%
Active inventory
719
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,389 medium interval (Pro) →
Mortgage (P&I)
$398
Tax est. 1.5%
$95 /mo · $1,140/yr
Insurance
$32
HOA
$256
Vacancy / Maint / Mgmt
$292
Net cashflow
$316

Break-even live

Break-even rent $989
Max offer price $75,990
Occupancy floor 72%

Sensitivity live

Price -10% $369 -5% $343 +0% $316 +5% $290 +10% $264
Rent -10% $207 -5% $261 +0% $316 +5% $371 +10% $426
Rate -1.0pp $355 -0.5pp $336 base $316 +0.5pp $297 +1.0pp $277

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
$18,998
Closing costs
$2,280
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9000 US Highway 192 #115 Clermont, FL 1.0 1.0 364 $950 $2.61 11d 1 0.15mi

HOA detail

Monthly dues
$256 · $3,072/yr
Likely covers
internet

Listing history 18 events

  1. 2026-06-18
    price $75,990 Active 119 DOM
  2. 2026-06-18
    days on market $77,000 Active 119 DOM
  3. 2026-06-17
    days on market $77,000 Active 118 DOM
  4. 2026-06-16
    days on market $77,000 Active 117 DOM
  5. 2026-06-15
    days on market $77,000 Active 116 DOM
  6. 2026-06-13
    days on market $77,000 Active 114 DOM
  7. 2026-06-10
    days on market $77,000 Active 111 DOM
  8. 2026-06-09
    days on market $77,000 Active 110 DOM
  9. 2026-06-08
    days on market $77,000 Active 109 DOM
  10. 2026-06-07
    days on market $77,000 Active 108 DOM
  11. 2026-06-05
    days on market $77,000 Active 105 DOM
  12. 2026-06-03
    days on market $77,000 Active 103 DOM
  13. 2026-06-01
    days on market $77,000 Active 102 DOM
  14. 2026-05-31
    days on market $77,000 Active 101 DOM
  15. 2026-05-07
    price $77,000
  16. 2026-04-16
    price $79,000
  17. 2026-03-30
    price $79,500
  18. 2026-02-19
    listed $80,000 Active

ⓘ 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 ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,671
− Mortgage interest
−$4,257
− Property taxes
−$1,140
− Insurance
−$380
− Repairs & maintenance
−$1,334
− Management
−$1,334
− HOA
−$3,072
− Depreciation
−$2,211
Taxable income
$2,944
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$707
After-tax cash flow
$3,090/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This well-maintained single-wide mobile home is move-in ready and ideal for low-maintenance living. It features a bright, open-concept living area, a fully equipped kitchen, and a clean bathroom with a tub/shower combo. The home has been recently painted inside and has newer flooring, a Wi-Fi thermostat, and a 4-year-old A/C.

Value-add opportunities

  • Both Painting the exterior siding and trim — Painting the exterior will enhance the curb appeal and increase both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior siding and trim — Painting the exterior will enhance the curb appeal and increase both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Polk
NCES district ID
1201590
Math proficiency
39% ▼ -11.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$43,979
Composite
34.74/100
National rank
#5132
State rank
#62 of 73 in FL

Livability — Four Corners

Score
69/100
State rank
#453
US rank
#8218

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, FL
County
Lake County · 364,602 people
City population
27,422
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,200
Household income
$75,392
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
953.0

Population outlook (Polk County) Hauer SSP2

Today (2025)
752,975 people
By 2030
804,621 · +6.9%
By 2040
906,117 · +20.3%
By 2050
1,000,476 · +32.9%
By 2075
1,197,520 · +59.0%
By 2100
1,271,518 · +68.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 25% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 17% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 3% Italian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
76% English-only · Spanish 19% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Polk

2024 margin
Strong R (+20.7) · D 39.2% · R 59.9%
2008→2024 swing
-14.6pp toward R · 2008: -6.1pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+14.4 2016: R+14.1 2012: R+6.8 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.33%
Current HPI
256.1331
Rent YoY
▼ -3.46%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-3.8% since first listed
4 events — show timeline
  • 2026-05-07 Price Changed $77,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-30 Price Changed $79,500 Stellar MLS as Distributed by MLS Grid
  • 2026-02-19 Listed $80,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…