CashFlowRE
Sign in Sign up
3691 SE 138th Pl
B Composite 72.94
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 +28.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

3691 SE 138th Pl · Belleview, FL 34491
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 156 Days on market
Built 2001 10,140 sqft lot Est $191k · 21% under

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

Listing remarks MLS

Manufactured home with 3 bedrooms and 2 baths. Auction properties are sold AS IS without any guarantee or warranty by seller. Property may be occupied.

Key facts

  • Quick access to i-75
  • Updated central hvac
  • Brand-new carpet

Tags

NEW ROOFUPDATED CENTRAL HVACBRAND-NEW CARPETQUICK ACCESS TO HWY 484QUICK ACCESS TO I-75

Property features AI

Finance

  • Other: Lot approximately 0.23 acres (78 x 130); Chain link fencing; Shed(s) on property; Zoned R1

Exterior

  • Parking: Publicly maintained asphalt road access
  • Utilities: Well water; Septic tank; Electricity connected; Water connected; Sewer connected; Cable available; Broadband/high-speed internet available
  • Home design: Manufactured home (double wide), attached; One story; East-facing entry; Completed condition
  • Construction: Vinyl siding; Shingle roof; Pillar/Post/Pier foundation; Built as a double wide manufactured home
  • Exterior features: Exterior lighting; Paved lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central air conditioning
  • Interior features: Thermostat; 5 total rooms
  • Laundry & utility: Inside laundry

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 $150k.

Deal economics

  • At list price, monthly cash flow is $485 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 4.5% in Belleview — 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 (#458 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • 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: 712 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/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 $4k 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 $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $150k implies a 512% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.25%
Cap rate
10.17%
Cash-on-cash
13.86%
DSCR
1.62
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$190,512
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3282 SE 132nd Pl 0.70mi 3/2.0 1,344 (+4%) 8mo $197,000 $147 54
3303 SE 134th Pl 0.55mi 3/2.0 1,104 (-15%) 2mo $140,000 $127 48
3878 SE 145th St 0.72mi 3/2.0 1,456 (+12%) 9mo $260,000 $179 38

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
4.1%
Equity multiple
1.16×
Total profit
$6,597
Equity at exit
$22,351
10-year hold
IRR
13.6%
Equity multiple
2.08×
Total profit
$45,532
Equity at exit
$12,961

Cash invested: $41,972 (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 34491

Home prices YoY
-35.0%
Active inventory
712
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,878 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$150 /mo · $1,805/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$485

Break-even live

Break-even rent $1,265
Max offer price $149,900
Occupancy floor 69%

Sensitivity live

Price -10% $570 -5% $527 +0% $485 +5% $442 +10% $400
Rent -10% $336 -5% $411 +0% $485 +5% $559 +10% $633
Rate -1.0pp $560 -0.5pp $523 base $485 +0.5pp $446 +1.0pp $407

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3820 SE 136th Pl Summerfield, FL 3.0 2.0 1265 $1,745 $1.38 22d 1 0.25mi
3384 SE 138th St Summerfield, FL 3.0 2.0 1265 $1,745 $1.38 22d 1 0.26mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,595 $1.50 22d 1 0.35mi
3780 SE 141st Ln Summerfield, FL 3.0 2.0 1066 $1,525 $1.43 14d 1 0.35mi
3934 SE 142nd St Summerfield, FL 3.0 2.0 1000 $1,499 $1.50 14d 1 0.47mi

Listing history 16 events

  1. 2026-05-08
    status Pending
  2. 2026-04-07
    price $149,900
  3. 2026-03-11
    price $159,900
  4. 2026-02-05
    price $161,800
  5. 2026-01-22
    price $169,900
  6. 2025-12-03
    listed $179,500 Active
  7. 2017-05-05
    soldstatus $24,500 151-char remark
    Show marketing remark (151 chars)

    Manufactured home with 3 bedrooms and 2 baths. Auction properties are sold AS IS without any guarantee or warranty by seller. Property may be occupied.

  8. 2017-02-28
    listed $32,076 151-char remark
    Show marketing remark (151 chars)

    Manufactured home with 3 bedrooms and 2 baths. Auction properties are sold AS IS without any guarantee or warranty by seller. Property may be occupied.

  9. 2009-04-24
    soldstatus $87,000
  10. 2008-11-26
    soldstatus $45,000 322-char remark
    Show marketing remark (322 chars)

    LOCATED IN BELLEVIEW HEIGHTS ESTATES THIS BANK OWNED HOME IS A 3/2 ON A PAVED STREET WITH . 23 ACRE LOT. WHAT A GREAT OPPORTUNITY TO GET A PLACE THAT NEEDS A LITTLE WORK AT A HUGE SAVINGS. IN AN AREA OF NEW SITE BUILT HOMES. SPLIT PLAN, INSIDE LAUNDRY. MASTER HAS A GARDEN TUB AND A SHOWER. HURRY THIHS ONE WONT LAST LONG.

  11. 2008-09-25
    listed $54,900 322-char remark
    Show marketing remark (322 chars)

    LOCATED IN BELLEVIEW HEIGHTS ESTATES THIS BANK OWNED HOME IS A 3/2 ON A PAVED STREET WITH . 23 ACRE LOT. WHAT A GREAT OPPORTUNITY TO GET A PLACE THAT NEEDS A LITTLE WORK AT A HUGE SAVINGS. IN AN AREA OF NEW SITE BUILT HOMES. SPLIT PLAN, INSIDE LAUNDRY. MASTER HAS A GARDEN TUB AND A SHOWER. HURRY THIHS ONE WONT LAST LONG.

  12. 2008-09-25
    historical
    Show marketing remark (322 chars)

    LOCATED IN BELLEVIEW HEIGHTS ESTATES THIS BANK OWNED HOME IS A 3/2 ON A PAVED STREET WITH . 23 ACRE LOT. WHAT A GREAT OPPORTUNITY TO GET A PLACE THAT NEEDS A LITTLE WORK AT A HUGE SAVINGS. IN AN AREA OF NEW SITE BUILT HOMES. SPLIT PLAN, INSIDE LAUNDRY. MASTER HAS A GARDEN TUB AND A SHOWER. HURRY THIHS ONE WONT LAST LONG.

  13. 2008-03-14
    listed $54,900
  14. 2008-03-03
    historical
  15. 2007-12-03
    listed $78,750
  16. 1983-11-01
    soldstatus $13,000

ⓘ 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
$1,805 · $150/mo
Projected year-2 tax
$1,805 · $150/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 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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 3 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
$22,540
− Mortgage interest
−$8,397
− Property taxes
−$1,805
− Insurance
−$750
− Repairs & maintenance
−$1,803
− Management
−$1,803
− Depreciation
−$4,361
Taxable income
$3,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$869
After-tax cash flow
$4,949/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 — Belleview

Score
69/100
State rank
#458
US rank
#8314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
19,167
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
256.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% French/Haitian/Cajun 1%

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
▼ -107.67%
Current HPI
200.0792
Rent YoY
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1053.1% since first listed
16 events — show timeline
  • 2026-05-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-07 Price Changed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-11 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-05 Price Changed $161,800 Stellar MLS as Distributed by MLS Grid
  • 2026-01-22 Price Changed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-03 Listed $179,500 Stellar MLS as Distributed by MLS Grid
  • 2017-05-05 Sold (MLS) $24,500 Stellar MLS as Distributed by MLS Grid
  • 2017-02-28 Listed $32,076 Stellar MLS as Distributed by MLS Grid
  • 2009-04-24 Sold (Public Records) $87,000 Public Records
  • 2008-11-26 Sold (MLS) $45,000 Stellar MLS as Distributed by MLS Grid
  • 2008-09-25 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-09-25 Listed $54,900 Stellar MLS as Distributed by MLS Grid
  • 2008-03-14 Listed $54,900 Stellar MLS as Distributed by MLS Grid
  • 2008-03-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-12-03 Listed $78,750 Stellar MLS as Distributed by MLS Grid
  • 1983-11-01 Sold (Public Records) $13,000 Public Records

Property tax history

+13.2%/yr

Latest (2025): $1,805 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…