3 bd · 2.0 ba ·
1,152 sqft ·
Built 1986
· Manufactured
· Active
· 71 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,357/mo
Mortgage (P&I)
−$943
Tax + insurance
−$252
HOA
−$0
Vac / Maint / Mgmt
−$285
Net cashflow
$-123/mo
Annual
$-1,474/yr
Cap rate
6.31%
Cash-on-cash
0.06%
DSCR
1.00
1% rule
0.75%
Cash to close
$50,372
Investor read
This is a 3-bed/2.0-bath manufactured listed at $180k.
At list price, monthly cash flow is $-123 ($-1k/yr) — negative.
To cash-flow at today's rent, offer at most $158k (12.1% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (24.6% below list).
It's been on market 71 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $136k (24.6% below list) — sets the bar for 1% rule.
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.
Location reads 64/100 on livability (#682 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
Seminole County (rural): math 26% / reading 31% proficiency, ranked #108 of 174 in GA (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: flood insurance adds $125/mo.
Market conditions: 4 units permitted in Seminole County in 2024 (0 in 5+ unit buildings).
Seminole County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
5 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Current owner paid $90k; list at $180k implies a 100% gain — meaningful room to come down on a strong offer.
Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for 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?
It's been on market 71 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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.
CashFlowRE · CFR-H5M66N6S6QT419
· Data 11 h agocashflowre.app · 2026-05-29