CashFlowRE
Sign in Sign up
4639 CR 690
C- Composite 52.11
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 +25.1/30.0
  • DSCR +8.2/10.0
  • 1% rule +5.4/10.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$145,900

4639 CR 690 · Ridge Manor, FL 33597
3 bd · 1.5 ba · 720 sqft · Manufactured public records · 156 Days on market
Built 1971 0.53 ac lot Est $114k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Owner Is Ready To Sell and Ready To Negotiate!! Price Improvement in Place! Enjoy country living with the convenience of town nearby! This fixer-upper sits on over ½ acre of cleared, fenced land with beautiful mature trees. The property includes a vintage single-wide home and offers plenty of potential for renovation, replacement, or future improvements. Equipped with a private well and septic, this property is ideally located near the Withlacoochee State Forest, perfect for nature lovers and outdoor enthusiasts. Convenient access to Hwy 50/Cortez Blvd, Hwy 301, I-75, and the Florida Turnpike makes commuting easy. You’re just minutes from shopping, dining, community events, and

Key facts

  • Private well
  • Septic
  • Cleared fenced land

Tags

CLEARED FENCED LANDVINTAGE SINGLE-WIDE HOMEPRIVATE WELLSEPTICCONVENIENT ACCESS TO HWY 50CONVENIENT ACCESS TO HWY 301

Property features AI

Finance

  • Other: Property type: Residential (Mobile Home); Lot size approximately 0.53 acre (about 165 x 139); Total acreage between 1/2 and less than 1 acre; Zoning: RR1; Number of wells: 1; Number of septics: 1
  • Financial info: No lease restrictions
  • HOA & community: No HOA

Exterior

  • Parking: No specific parking details provided
  • Security: No specific security features provided
  • Utilities: Well water; Septic tank; Electricity connected; Water service connected
  • Home design: Residential mobile home (single wide); Fixer condition; Faces north; One story; Crawlspace foundation; Entry level: One
  • Construction: Metal frame with metal siding; Metal roof; Built as single wide mobile home
  • Exterior features: Private mailbox; Wire fencing; Shed(s); Cleared lot with trees/landscaping; Paved, asphalt road access; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: No central heating; Wall or window cooling units; Electric water heater
  • Interior features: Kitchen and family room combined; Split bedroom layout
  • Laundry & utility: No laundry room (none)

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/1.5-bath manufactured listed at $146k.

Deal economics

  • At list price, monthly cash flow is $324 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $146k).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.3% in Ridge Manor — 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 63/100 on livability (#736 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, employment D, amenities F.
  • Sumter (rural): math 61% / reading 61% proficiency, ranked #11 of 73 in FL (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Webster Elementary School (math 61% / reading 51%, grade C+, #832 of 2,144 statewide, top 40%, 748 students, 68% FRL); South Sumter High School (math 33% / reading 48%, grade F, #294 of 667 statewide, top 44%, 1,045 students, 52% FRL).
  • Zoned-school proficiency averages 48% at this address vs 61% district-wide (-13 pts) — the specific schools serving this property underperform the Sumter average; the district grade overstates school quality for this exact location.
  • Market conditions: 302 active listings in the ZIP; 3,961 units permitted in Sumter County in 2024 (248 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sumter County population projected at +45% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $146k implies a 1116% 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; 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 $128,392 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 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 1971 — 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. 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
1.04%
Cap rate
8.96%
Cash-on-cash
9.52%
DSCR
1.42
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$114,480
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4598 CR 690 0.05mi 2/1.0 (-1) 720 (0%) 10mo $87,000 $121 82
4536 CR 691 0.10mi 2/2.0 (-1) 784 (+9%) 7mo $120,000 $153 68
4267 CR 691 0.38mi 2/1.0 (-1) 756 (+5%) 11mo $120,000 $159 58
11765 SW 47th Dr 0.57mi 2/2.0 (-1) 784 (+9%) 5mo $166,500 $212 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
-2.0%
Equity multiple
0.93×
Total profit
$-3,059
Equity at exit
$21,754
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$23,678
Equity at exit
$12,615

Cash invested: $40,852 (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 33597

Home prices YoY
-5.2%
Active inventory
302
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,520 medium interval (Pro) →
Mortgage (P&I)
$765
Tax from tax record
$50 /mo · $606/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$324

Break-even live

Break-even rent $1,109
Max offer price $145,900
Occupancy floor 74%

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
$36,475
Closing costs
$4,377
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 23 events

  1. 2026-06-19
    days on market $145,900 Active 156 DOM
  2. 2026-06-18
    days on market $145,900 Active 155 DOM
  3. 2026-06-17
    days on market $145,900 Active 154 DOM
  4. 2026-06-16
    days on market $145,900 Active 153 DOM
  5. 2026-06-15
    days on market $145,900 Active 152 DOM
  6. 2026-06-14
    days on market $145,900 Active 150 DOM
  7. 2026-06-13
    days on market $145,900 Active 149 DOM
  8. 2026-06-10
    days on market $145,900 Active 147 DOM
  9. 2026-06-09
    days on market $145,900 Active 146 DOM
  10. 2026-06-08
    days on market $145,900 Active 145 DOM
  11. 2026-06-07
    days on market $145,900 Active 144 DOM
  12. 2026-06-02
    days on market $145,900 Active 139 DOM
  13. 2026-06-01
    days on market $145,900 Active 138 DOM
  14. 2026-05-31
    days on market $145,900 Active 137 DOM
  15. 2026-05-30
    days on market $145,900 Active 136 DOM
  16. 2026-05-04
    price $145,900
  17. 2026-03-06
    price $125,900
  18. 2026-02-16
    price $130,900
  19. 2026-01-26
    price $150,900
  20. 2026-01-15
    price $157,900
  21. 2026-01-14
    listed $137,900 Active
  22. 1999-01-12
    soldstatus $12,000
  23. 1999-01-12
    soldstatus $12,000

ⓘ 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
$606 · $50/mo
Projected year-2 tax
$1,211 · $101/mo
Expected delta
+$605/yr (+$50/mo · 99.8%)

ⓘ 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 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 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
$18,235
− Mortgage interest
−$8,173
− Property taxes
−$606
− Insurance
−$730
− Repairs & maintenance
−$1,459
− Management
−$1,459
− Depreciation
−$4,244
Taxable income
$1,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$376
After-tax cash flow
$3,513/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
Sumter
NCES district ID
1201800
Math proficiency
61% ▼ -4.00%
Reading proficiency
61% ▼ -2.00%
Median HH income
$48,240
Composite
51.74/100
National rank
#1682
State rank
#11 of 73 in FL

Livability — Ridge Manor

Score
63/100
State rank
#736
US rank
#15912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,424

Population outlook (Sumter County) Hauer SSP2

Today (2025)
161,172 people
By 2030
180,083 · +11.7%
By 2040
209,892 · +30.2%
By 2050
234,186 · +45.3%
By 2075
284,602 · +76.6%
By 2100
317,039 · +96.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 15% Two or more races 8% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 9% Cuban 2%
Common ancestry
Serbian 3% Italian 2% Iranian 2%
Foreign-born
9% · Canada, Jamaica
Languages at home
91% English-only · Spanish 9%

Political lean MEDSL · Sumter

2024 margin
Solid R (+37.6) · D 30.9% · R 68.6%
2008→2024 swing
-10.6pp toward R · 2008: -27.0pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+36.1 2016: R+39.2 2012: R+34.9 2008: R+27.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.59%
Current HPI
282.5139
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

+1115.8% since first listed
8 events — show timeline
  • 2026-05-04 Price Changed $145,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Price Changed $125,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-16 Price Changed $130,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-26 Price Changed $150,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-15 Price Changed $157,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Listed $137,900 Stellar MLS as Distributed by MLS Grid
  • 1999-01-12 Sold (Public Records) $12,000 Public Records
  • 1999-01-12 Sold (Public Records) $12,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $606 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…