CashFlowRE
Sign in Sign up
9510 SW 94th Ter
C+ Composite 60.76
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 +25.7/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Schools +4.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

9510 SW 94th Ter · Archer, FL 32608
3 bd · 2.0 ba · 1,680 sqft · Manufactured public records · 15 Days on market
Built 1983 1.13 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special with endless potential on 1.13 acres conveniently located off Archer Road! This double wide mobile home offers a great opportunity for cash buyers looking for acreage, storage, and room to make it their own. The property features a attached 2-car block garage, multiple sheds for additional storage or workspace, and a partially fenced yard. Enjoy the peaceful setting from the oversized back porch complete with a concrete slab and screened enclosure, perfect for relaxing or entertaining. With plenty of space for equipment, hobbies, or future improvements, this property is packed with possibilities for an investment, rental, or personal project. Cash only.

Key facts

  • Multiple sheds
  • Oversized back porch
  • 1.13 acres

Tags

1.13 ACRESATTACHED 2-CAR BLOCK GARAGEMULTIPLE SHEDSPARTIALLY FENCED YARDOVERSIZED BACK PORCHSCREENED ENCLOSURE

Property features AI

Finance

  • Other: Property is homestead exempt; Lot approximately 1.13 acres
  • HOA & community: Located in Hammock Ridge Unit I/II; No association indicated

Exterior

  • Parking: 2-car garage
  • Utilities: Private well water; Septic tank sewer; Electricity connected
  • Home design: Manufactured home (double wide); Single-story; South-facing; One-level entry
  • Construction: Vinyl siding; Metal roof; Crawlspace foundation; Built as a double wide manufactured home
  • Exterior features: Private mailbox; Paved road access

Interior

  • Kitchen: Dishwasher; Range (stove); Disposal; Exhaust fan
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Masonry fireplace
  • Laundry & utility: Laundry room; Washer; Dryer

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 manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#676 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: employment D+, health & safety D, amenities F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.9%/yr); 594 active listings in the ZIP; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $41k; list at $175k implies a 327% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $172,375 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.08%
Cap rate
9.15%
Cash-on-cash
10.20%
DSCR
1.45
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.89% rent growth · sell at horizon

5-year hold
IRR
-1.1%
Equity multiple
0.96×
Total profit
$-2,088
Equity at exit
$26,093
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$31,279
Equity at exit
$15,131

Cash invested: $49,000 (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 32608

Rents YoY
2.9%
Active inventory
594
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,894 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$89 /mo · $1,066/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$417

Break-even live

Break-even rent $1,366
Max offer price $175,000
Occupancy floor 73%

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
$43,750
Closing costs
$5,250
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 12 events

  1. 2026-06-18
    days on market $175,000 Active 15 DOM
  2. 2026-06-17
    days on market $175,000 Active 14 DOM
  3. 2026-06-16
    days on market $175,000 Active 13 DOM
  4. 2026-06-15
    days on market $175,000 Active 12 DOM
  5. 2026-06-14
    days on market $175,000 Active 10 DOM
  6. 2026-06-13
    days on market $175,000 Active 9 DOM
  7. 2026-06-10
    days on market $175,000 Active 7 DOM
  8. 2026-06-09
    days on market $175,000 Active 6 DOM
  9. 2026-06-08
    days on market $175,000 Active 5 DOM
  10. 2026-06-07
    days on market $175,000 Active 4 DOM
  11. 2026-06-03
    remarks 678-char remark
  12. 2026-06-03
    listed $175,000 Active 1 DOM

ⓘ 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
$1,066 · $89/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$386/yr (+$32/mo · 36.2%)

ⓘ 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 · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$22,725
− Mortgage interest
−$9,803
− Property taxes
−$1,066
− Insurance
−$875
− Repairs & maintenance
−$1,818
− Management
−$1,818
− Depreciation
−$5,091
Taxable income
$2,254
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$541
After-tax cash flow
$4,458/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — Archer

Score
64/100
State rank
#676
US rank
#13964

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Alachua County · 218,005 people
City population
7,340
Metro
Gainesville, FL
Population (ZIP)
54,566
Household income
$61,588
Rent vs Own
58.7% rent · 41.3% own
Severe rent burden
4709.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 55% Hispanic / Latino 16% Black 13% Asian 12% Two or more races 11%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4%
Common ancestry
Slovak 2% Italian 2% Romanian 2%
Foreign-born
19% · Canada, China, South Korea
Languages at home
75% English-only · Spanish 10% Other Indo-European 5% Chinese 3%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.91%
Current HPI
253.0629
Rent YoY
▲ 2.89%
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+326.8% since first listed
2 events — show timeline
  • 2026-06-03 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 1983-01-01 Sold (Public Records) $41,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,066 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…