35303 SW 180th Ave 321-322 · Florida City, FL
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.47%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 34 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +12.8/30.0
- ARV discount +7.5/15.0
- Schools +4.2/10.0
- 1% rule +4.0/10.0
- DSCR +3.8/10.0
- Condition / age +3.8/5.0
- Livability +3.2/5.0
- Rent growth +1.8/5.0
- Appreciation +0.0/10.0
$295,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
Key facts
- Low h o a
- 9,250 sq ft lot
- 2 parking spots
Tags
Property features AI
Finance
- Other: Community pool
- Financial info: Pets allowed with restrictions or possible restrictions (conditional); Annual tax amount available
- HOA & community: Monthly association fee ($90) covering common area maintenance, recreation facilities and trash; Community clubhouse and pool; Street lights
Exterior
- Parking: Attached carport; 4 covered carport spaces; Guest parking
- Security: Smoke detector(s)
- Utilities: Public water; Public sewer; Cable available
- Home design: Manufactured home; Shingle roof; Slab foundation; Faces southeast; Updated/remodeled
- Construction: Manufactured construction; Fleet Wood make/model
- Exterior features: Enclosed porch; Screened porch; Patio; Awning(s); Lighting; Fruit trees; Shed(s) / storage; Storm/security shutters
Interior
- Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Self-cleaning oven; Breakfast area / eat-in kitchen
- Bedrooms: Bedroom on main level; Convertible bedroom
- Flooring: Laminate; Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air; Ceiling fan(s)
- Interior features: Blinds; Breakfast area; Eat-in kitchen; Closet cabinetry; Dual sinks; Living/dining room; First floor entry; Bedroom on main level; Convertible bedroom; Den; Storage room; Other; Unfurnished
- Laundry & utility: Washer; Dryer; Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $295k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-28 ($-335/yr) — negative.
- To cash-flow at today's rent, offer at most $291k (1.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (9.5% below list).
- Recommended offer: $267k (9.5% below list) — sets the bar for 1% rule.
- Cap rate 6.2% vs local median 4.2% in Florida City — 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 65/100 on livability (#654 in FL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
- Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents soft (-2.9%/yr); 612 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
- At $2,669/mo this rent would consume 68% of the median local household income ($47k/yr) (locally 1516% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
- Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
- 33 sale attempts since 9y ago; this cycle's ask is 12192% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $250k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→34/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- Crime grade is F 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?
- 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?
- 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.
- 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.
- 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
- 0.90% ✗
- Cap rate
- 6.18%
- Cash-on-cash
- -0.41%
- DSCR
- 0.98
- GRM
- 9.2
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -20.5%
- Equity multiple
- 0.31×
- Total profit
- $-57,305
- Equity at exit
- $43,985
- IRR
- -22.9%
- Equity multiple
- 0.01×
- Total profit
- $-82,015
- Equity at exit
- $25,506
Cash invested: $82,600 (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
ZIP-level market 33034
- Home prices YoY
- -5.9%
- Rents YoY
- -2.9%
- Active inventory
- 612
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $2,669 high interval (Pro) →
- Mortgage (P&I)
- −$1,547
- Tax est. 1.5%
- −$369 /mo · $4,425/yr
- Insurance
- −$123
- HOA
- −$98
- Vacancy / Maint / Mgmt
- −$561
- Net cashflow
- $-28
Break-even live
Sensitivity live
| Price | -10% $176 | -5% $74 | +0% $-28 | +5% $-130 | +10% $-232 |
|---|---|---|---|---|---|
| Rent | -10% $-239 | -5% $-133 | +0% $-28 | +5% $77 | +10% $183 |
| Rate | -1.0pp $121 | -0.5pp $47 | base $-28 | +0.5pp $-104 | +1.0pp $-182 |
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
- $73,750
- Closing costs
- $8,850
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 82 SW 3rd Ct Florida City, FL | 3.0 | 2.0 | 1275 | $2,950 | $2.31 | 8d | 1 | 0.08mi |
| 82 SW 3rd Ct Florida City, FL | 3.0 | 2.0 | 1275 | $2,950 | $2.31 | 14d | 1 | 0.08mi |
| 582 SW 2nd Pl Homestead, FL | 3.0 | 2.0 | 1276 | $2,500 | $1.96 | 25d | 1 | 0.10mi |
| 35303 SW 180th Ave #391 Homestead, FL | 2.0 | 2.0 | 1170 | $2,150 | $1.84 | 25d | 1 | 0.13mi |
| 17854 SW 358th St Homestead, FL | 3.0 | 2.5 | 1414 | $2,400 | $1.70 | 25d | 1 | 0.36mi |
| 17904 SW 358th St Homestead, FL | 3.0 | 2.5 | 1450 | $1,285 | $0.89 | 5d | 1 | 0.36mi |
| 17920 SW 358th St Unit 17920 Homestead, FL | 3.0 | 2.5 | 1504 | $2,350 | $1.56 | 20d | 1 | 0.37mi |
| 17920 SW 358th St Unit 17920 Homestead, FL | 3.0 | 2.5 | 1504 | $2,350 | $1.56 | 4d | 1 | 0.37mi |
| 785 SW 6th Pl Unit 1 Homestead, FL | 3.0 | 2.5 | 1600 | $2,200 | $1.38 | 17d | 1 | 0.42mi |
| 825 SW 6th Pl Homestead, FL | 3.0 | 2.5 | 1527 | $2,000 | $1.31 | 25d | 1 | 0.42mi |
| 617 SW 11th St Homestead, FL | 3.0 | 2.5 | 1466 | $2,890 | $1.97 | 25d | 1 | 0.42mi |
| 617 SW 11th St Homestead, FL | 3.0 | 2.5 | 1466 | $3,000 | $2.05 | 3d | 1 | 0.42mi |
| 875 SW 6th Pl Unit TH Homestead, FL | 3.0 | 2.5 | 1527 | $2,250 | $1.47 | 25d | 1 | 0.42mi |
| 17851 SW 359 Ter Unit 17851 Homestead, FL | 3.0 | 2.5 | 1326 | $2,700 | $2.04 | 25d | 1 | 0.42mi |
| 681 SW 7th St #681 Florida City, FL | 3.0 | 2.5 | 1600 | $2,300 | $1.44 | 22d | 1 | 0.44mi |
| 840 SW 6th Pl Homestead, FL | 4.0 | 2.5 | 1711 | $2,300 | $1.34 | 25d | 1 | 0.45mi |
| 17854 SW 359th Ter Homestead, FL | 3.0 | 2.5 | 1827 | $2,700 | $1.48 | 25d | 1 | 0.45mi |
| 409 SW 1st St Unit 1 Florida City, FL | 4.0 | 3.0 | 1436 | $2,500 | $1.74 | 25d | 1 | 0.47mi |
| 17982 SW 359th Ter Homestead, FL | 3.0 | 2.5 | 1410 | $2,890 | $2.05 | 14d | 1 | 0.48mi |
| 687 SW 10th St Homestead, FL | 4.0 | 2.5 | 1799 | $2,200 | $1.22 | 22d | 1 | 0.48mi |
| 400 SW 1st St Unit 1 Florida City, FL | 4.0 | 3.0 | 1436 | $2,657 | $1.85 | 25d | 1 | 0.48mi |
| 639 SW 3rd Ter Homestead, FL | 3.0 | 2.0 | 1175 | $2,850 | $2.43 | 22d | 1 | 0.48mi |
| 1156 SW 6th Ct Unit 1156 Florida City, FL | 3.0 | 2.5 | 1466 | $2,450 | $1.67 | 25d | 1 | 0.48mi |
| 768 SW 9th St Homestead, FL | 3.0 | 2.0 | 1099 | $2,250 | $2.05 | 25d | 1 | 0.54mi |
| 721 SW 11th St Homestead, FL | 3.0 | 2.5 | 1466 | $2,400 | $1.64 | 14d | 1 | 0.54mi |
| 721 SW 11th St Homestead, FL | 3.0 | 2.5 | 1466 | $2,400 | $1.64 | 11d | 1 | 0.54mi |
| 1116 SW 7th Ct Homestead, FL | 3.0 | 2.5 | 1466 | $2,400 | $1.64 | 2d | 1 | 0.58mi |
| 1116 SW 7th Ct Homestead, FL | 3.0 | 2.5 | 1466 | $2,600 | $1.77 | 25d | 1 | 0.58mi |
| 1161 SW 7th Ct Homestead, FL | 4.0 | 2.5 | 1530 | $3,450 | $2.25 | 25d | 1 | 0.58mi |
| 1181 SW 7th Ct Unit 1181 Florida City, FL | 3.0 | 2.5 | 1466 | $2,750 | $1.88 | 25d | 1 | 0.59mi |
| 1170 SW 7th Ct #1170 Florida City, FL | 3.0 | 2.5 | 1466 | $2,500 | $1.71 | 25d | 1 | 0.60mi |
| 848 SW 10th St Homestead, FL | 3.0 | 2.0 | 1053 | $2,200 | $2.09 | 3d | 1 | 0.63mi |
| 902 SW 8th Pl Homestead, FL | 3.0 | 2.5 | 1469 | $2,900 | $1.97 | 25d | 1 | 0.63mi |
| 937 SW 8th Pl Homestead, FL | 3.0 | 2.0 | 1065 | $2,100 | $1.97 | 25d | 1 | 0.63mi |
| 841 SW 6th St Florida City, FL | 4.0 | 2.5 | 2160 | $3,299 | $1.53 | 22d | 1 | 0.64mi |
| 822 SW 11th Ter Homestead, FL | 3.0 | 2.5 | 1426 | $3,000 | $2.10 | 22d | 1 | 0.66mi |
| 834 SW 11th Ter Unit 834 Florida City, FL | 3.0 | 2.5 | 1381 | $2,600 | $1.88 | 25d | 1 | 0.66mi |
| 821 SW 2nd St Homestead, FL | 4.0 | 3.0 | 1384 | $2,800 | $2.02 | 25d | 1 | 0.72mi |
| 322 NE 1st Ave Unit 1 Florida City, FL | 3.0 | 3.0 | 1376 | $1,700 | $1.24 | 25d | 1 | 0.73mi |
| 326 NE 1st Ave Unit 326 Florida City, FL | 3.0 | 3.0 | 1376 | $2,500 | $1.82 | 25d | 1 | 0.74mi |
HOA detail
- Monthly dues
- $98 · $1,176/yr
Listing history 50 events
-
2026-06-18pricedays on market $295,000 Active 1 DOM
-
2026-06-18days on market $299,000 Active 15 DOM
-
2026-06-17days on market $299,000 Active 14 DOM
-
2026-06-16days on market $299,000 Active 13 DOM
-
2026-06-15days on market $299,000 Active 12 DOM
-
2026-06-13days on market $299,000 Active 10 DOM
-
2026-06-09days on market $299,000 Active 6 DOM
-
2026-06-08days on market $299,000 Active 5 DOM
-
2026-06-07days on market $299,000 Active 4 DOM
-
2026-06-04pricedays on market $299,000 Active 1 DOM
-
2026-06-03days on market $350,000 Active 831 DOM
-
2026-06-02days on market $350,000 Active 830 DOM
-
2026-06-01days on market $350,000 Active 829 DOM
-
2026-05-31days on market $350,000 Active 828 DOM
-
2026-04-25$2,400
-
2025-11-09historical
-
2025-10-31status Active
-
2025-08-15price $324,999
-
2025-04-30soldstatus $250,000 Closed 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2025-03-31historical Active Under Contract 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2025-01-04$325,000 Active
-
2025-01-03price $269,900 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-12-05status Active 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-12-03price $284,900 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-11-15status Active 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-10-22price $294,000 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-07-22$299,000 Active 705-char remark
Show marketing remark (705 chars)
PRICE IMPROVEMENT!!!! Don't miss this rare opportunity! Come see this charming oversized 3 bedroom 2 bath mobile home before it's gone. It is one of the only properties in this 55+ community that sits on a double corner lot. This home is in immaculate condition! Winter Home that was hardly lived in. Large living area. The family room has big windows for lots of natural light. The kitchen features an island with a stovetop and a breakfast area to sit and enjoy for coffee. Bamboo Wood floors throughout. 2 separate Screened patios for entertaining. Fenced in the backyard with a Shed for extra storage. The community also offers extra space for storing big boats or your RV. This home is move-in ready!
-
2024-02-23$350,000 Active
-
2023-12-15historical
-
2023-11-13$225,000 Active
-
2023-11-03soldstatus $105,000 Closed
-
2023-09-25status Pending
-
2023-08-30price $124,900
-
2023-07-25price $139,000
-
2023-06-09$149,000 Active
-
2023-04-04historical
-
2023-03-17$215,000 Active
-
2022-12-29soldstatus $215,000 Closed
-
2022-11-11price $205,000
-
2022-11-01status Pending
-
2022-08-20$225,000 Active
-
2022-08-02soldstatus $245,000 Closed
-
2022-07-18$229,999 Active
-
2022-06-20status Pending
-
2022-05-01$249,900 Active
-
2022-04-27historical
-
2022-01-18$250,000 Active
-
2022-01-17historical
-
2022-01-15$250,000 Active
-
2021-09-23soldstatus $136,000 Closed
ⓘ 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 5/10 Major FEMA zone X (unshaded) · 47% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 7 d/yr ≥108°F today · 34 d/yr by 30 yrs out
- Wind 10/10 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
- $32,031
- − Mortgage interest
- −$16,525
- − Property taxes
- −$4,425
- − Insurance
- −$1,475
- − Repairs & maintenance
- −$2,563
- − Management
- −$2,563
- − HOA
- −$1,176
- − Depreciation
- −$8,582
- Taxable loss
- −$5,276
- Est. tax savings @ 24.0%
- +$1,266
- After-tax cash flow
- $931/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 · 1 photo
This well-maintained mobile home is in good condition with recent renovations and improvements, ready for move-in.
Value-add opportunities
- Both Landscaping improvements — Enhances curb appeal and property value
- Both Painting exterior siding — Fresh paint can improve curb appeal and property value
- Both Landscaping and curb appeal — Enhances curb appeal and property value
Renovation cost estimate screening
Value-add ROI direction
- Both Landscaping improvements — Enhances curb appeal and property value ↑
- Both Painting exterior siding — Fresh paint can improve curb appeal and property value ↑
- Both Landscaping and curb appeal — Enhances curb appeal and property 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
- Miami-Dade
- NCES district ID
- 1200390
- Math proficiency
- 45% ▼ -16.00%
- Reading proficiency
- 54% ▼ -5.00%
- Median HH income
- $43,928
- Composite
- 41.76/100
- National rank
- #3397
- State rank
- #40 of 73 in FL
Livability — Florida City
- Score
- 65/100
- State rank
- #654
- US rank
- #13036
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Miami-Dade County · 2,697,751 people
- City population
- 23,823
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 23,823
- Household income
- $47,170
- Rent vs Own
- Severe rent burden
- 1516.0
Population outlook (Miami-Dade County) Hauer SSP2
- Today (2025)
- 3,126,439 people
- By 2030
- 3,325,765 · +6.4%
- By 2040
- 3,697,561 · +18.3%
- By 2050
- 4,012,134 · +28.3%
- By 2075
- 4,605,612 · +47.3%
- By 2100
- 4,866,598 · +55.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Majority Hispanic (62%)
- Race & ethnicity
- Hispanic / Latino 62% Black 28% Two or more races 24% White 8%
- Hispanic origin (detail)
- Mexican 20% Puerto Rican 5% Cuban 13% Dominican 2%
- Common ancestry
- Hispanic 4%
- Foreign-born
- 34% · Canada, Dominican Republic, Guatemala
- Languages at home
- 38% English-only · Spanish 56% French/Haitian/Cajun 5%
Political lean MEDSL · Miami-Dade
- 2024 margin
- R (+11.4) · D 43.9% · R 55.4%
- 2008→2024 swing
- -27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
- All cycles
- 2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -32.64%
- Current HPI
- 521.6856
- Rent YoY
- ▼ -2.85%
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-97.7% since first listed86 events — show timeline
- 2026-04-25 Listed for Rent $2,400 RENTALBEAST
- 2025-11-09 Listing Removed — MARMLS
- 2025-10-31 Relisted — MARMLS
- 2025-08-15 Price Changed $324,999 MARMLS
- 2025-04-30 Sold (MLS) $250,000 MARMLS
- 2025-03-31 Contingent — MARMLS
- 2025-01-04 Listed $325,000 MARMLS
- 2025-01-03 Price Changed $269,900 MARMLS
- 2024-12-05 Relisted — MARMLS
- 2024-12-03 Price Changed $284,900 MARMLS
- 2024-11-15 Relisted — MARMLS
- 2024-10-22 Price Changed $294,000 MARMLS
- 2024-07-22 Listed $299,000 MARMLS
- 2024-02-23 Listed $350,000 MARMLS
- 2023-12-15 Listing Removed — MARMLS
- 2023-11-13 Listed $225,000 MARMLS
- 2023-11-03 Sold (MLS) $105,000 MARMLS
- 2023-09-25 Pending — MARMLS
- 2023-08-30 Price Changed $124,900 MARMLS
- 2023-07-25 Price Changed $139,000 MARMLS
- 2023-06-09 Listed $149,000 MARMLS
- 2023-04-04 Listing Removed — MARMLS
- 2023-03-17 Listed $215,000 MARMLS
- 2022-12-29 Sold (MLS) $215,000 MARMLS
- 2022-11-11 Price Changed $205,000 MARMLS
- 2022-11-01 Pending — MARMLS
- 2022-08-20 Listed $225,000 MARMLS
- 2022-08-02 Sold (MLS) $245,000 MARMLS
- 2022-07-18 Listed $229,999 MARMLS
- 2022-06-20 Pending — MARMLS
- 2022-05-01 Listed $249,900 MARMLS
- 2022-04-27 Listing Removed — MARMLS
- 2022-01-18 Listed $250,000 MARMLS
- 2022-01-17 Listing Removed — MARMLS
- 2022-01-15 Listed $250,000 MARMLS
- 2021-09-23 Sold (MLS) $136,000 MARMLS
- 2021-09-01 Sold (MLS) $160,000 MARMLS
- 2021-07-31 Pending — MARMLS
- 2021-07-28 Contingent — MARMLS
- 2021-07-21 Listed $139,000 MARMLS
- 2021-05-25 Pending — MARMLS
- 2021-03-08 Listed $169,900 MARMLS
- 2021-01-17 Listing Removed — MARMLS
- 2020-06-23 Price Changed $128,000 MARMLS
- 2020-06-09 Listed $135,000 MARMLS
- 2020-05-05 Sold (MLS) $110,000 MARMLS
- 2020-04-21 Listing Removed — MARMLS
- 2020-04-20 Contingent — MARMLS
- 2020-04-17 Listing Removed — MARMLS
- 2020-04-13 Relisted — MARMLS
- 2020-03-19 Pending — MARMLS
- 2020-02-23 Listed $159,990 MARMLS
- 2020-02-06 Sold (MLS) $25,000 MARMLS
- 2020-02-02 Listed $115,000 MARMLS
- 2020-01-31 Sold (MLS) $123,500 MARMLS
- 2020-01-10 Sold (MLS) $120,000 MARMLS
- 2019-12-06 Pending — MARMLS
- 2019-12-06 Pending — MARMLS
- 2019-11-12 Listed $139,000 MARMLS
- 2019-11-09 Listed $140,000 MARMLS
- 2019-10-21 Listed $115,000 MARMLS
- 2019-09-27 Listing Removed — MARMLS
- 2019-09-25 Listed $29,900 MARMLS
- 2019-08-16 Sold (MLS) $132,000 MARMLS
- 2019-07-29 Pending — MARMLS
- 2019-05-30 Listed $140,000 MARMLS
- 2019-04-22 Relisted — MARMLS
- 2019-03-26 Sold (MLS) $84,500 MARMLS
- 2019-03-20 Pending — MARMLS
- 2019-03-14 Pending — MARMLS
- 2019-01-17 Listed $109,000 MARMLS
- 2018-06-14 Sold (MLS) $70,000 MARMLS
- 2018-05-22 Pending — MARMLS
- 2018-05-08 Price Changed $74,900 MARMLS
- 2018-04-28 Listed $77,900 MARMLS
- 2017-09-05 Listed $30,000 MARMLS
- 2017-08-27 Sold (MLS) $94,000 MARMLS
- 2017-07-26 Pending — MARMLS
- 2017-06-02 Relisted — MARMLS
- 2017-05-24 Pending — MARMLS
- 2017-05-12 Relisted — MARMLS
- 2017-05-02 Pending — MARMLS
- 2017-04-27 Price Changed $99,999 MARMLS
- 2017-04-10 Sold (MLS) $84,500 MARMLS
- 2017-04-07 Price Changed $100,000 MARMLS
- 2017-03-14 Listed $105,000 MARMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…