CashFlowRE
Sign in Sign up
2001 S Overview Dr
C+ Composite 61.53
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 +26.6/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

2001 S Overview Dr · Lecanto, FL 34461
3 bd · 2.0 ba · 1,352 sqft · Manufactured public records · 21 Days on market
Built 1985 0.28 ac lot

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

Listing remarks MLS

Beautifully updated and move-in ready, this 3 bedroom, 2 bath home features a light and airy open floor plan with vaulted ceilings and abundant natural light. The interior has been completely upgraded with a brand new HVAC system, new wood cabinetry, sleek quartz countertops, and stainless steel appliances. Durable luxury vinyl plank flooring runs throughout the entire home—no carpet anywhere—offering both style and easy maintenance. The spacious layout flows effortlessly, making it ideal for both everyday living and entertaining. Situated on a shaded ¼-acre lot, the property offers a fenced backyard and exceptional privacy with a no-build area behind the home. Enjoy the peaceful setting from the large screened porch—perfect for relaxing and taking in the Florida weather year-round. Located on a paved road and just minutes from shopping, dining, and everyday conveniences, this home combines privacy, comfort, and convenience in one great package.

Key facts

  • Open floor plan
  • Quartz countertops
  • Wood cabinetry

Tags

OPEN FLOOR PLANNEW HVAC SYSTEMWOOD CABINETRYQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESLUXURY VINYL PLANK FLOORING

Property features AI

Finance

  • Other: Lot approximately 0.28 acres (80 x 150); Living area about 1,352; Total building area about 1,832; Lot acreage recorded as 1/4 to less than 1/2
  • Financial info: No lease restrictions; Homesteaded
  • HOA & community: No association

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Septic tank sewer; Electricity connected
  • Home design: Manufactured double-wide home; Single-story; Faces north
  • Construction: Metal roof; Roof over; Built with other construction materials; Crawlspace foundation with pillar/post/pier
  • Exterior features: Other exterior features; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Wood-burning fireplace
  • 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 $180k.

Deal economics

  • At list price, monthly cash flow is $482 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 5.2% in Lecanto — 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 64/100 on livability (#680 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, crime B; Watch: health & safety C-, schools D, employment D.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 197 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($63k/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.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $45k; list at $180k implies a 300% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,201 (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. 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?
  3. 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.
  4. 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.
  5. 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
1.10%
Cap rate
9.51%
Cash-on-cash
11.49%
DSCR
1.51
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,487
Equity at exit
$26,824
10-year hold
IRR
10.4%
Equity multiple
1.80×
Total profit
$40,547
Equity at exit
$15,554

Cash invested: $50,372 (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 34461

Home prices YoY
-10.2%
Active inventory
197
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,975 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$60 /mo · $715/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$482

Break-even live

Break-even rent $1,365
Max offer price $179,900
Occupancy floor 71%

Sensitivity live

Price -10% $584 -5% $533 +0% $482 +5% $431 +10% $380
Rent -10% $326 -5% $404 +0% $482 +5% $560 +10% $638
Rate -1.0pp $573 -0.5pp $528 base $482 +0.5pp $436 +1.0pp $388

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
$44,975
Closing costs
$5,397
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5353 W Customer Ct Lecanto, FL 2.0 1.5 912 $1,350 $1.48 21d 1 0.32mi

Listing history 4 events

  1. 2026-05-08
    listed $179,900 Active
    Show marketing remark (984 chars)

    Beautifully updated and move-in ready, this 3 bedroom, 2 bath home features a light and airy open floor plan with vaulted ceilings and abundant natural light. The interior has been completely upgraded with a brand new HVAC system, new wood cabinetry, sleek quartz countertops, and stainless steel appliances. Durable luxury vinyl plank flooring runs throughout the entire home—no carpet anywhere—offering both style and easy maintenance. The spacious layout flows effortlessly, making it ideal for both everyday living and entertaining. Situated on a shaded ¼-acre lot, the property offers a fenced backyard and exceptional privacy with a no-build area behind the home. Enjoy the peaceful setting from the large screened porch—perfect for relaxing and taking in the Florida weather year-round. Located on a paved road and just minutes from shopping, dining, and everyday conveniences, this home combines privacy, comfort, and convenience in one great package.

  2. 2026-05-08
    listed $179,900 Active 984-char remark
    Show marketing remark (984 chars)

    Beautifully updated and move-in ready, this 3 bedroom, 2 bath home features a light and airy open floor plan with vaulted ceilings and abundant natural light. The interior has been completely upgraded with a brand new HVAC system, new wood cabinetry, sleek quartz countertops, and stainless steel appliances. Durable luxury vinyl plank flooring runs throughout the entire home—no carpet anywhere—offering both style and easy maintenance. The spacious layout flows effortlessly, making it ideal for both everyday living and entertaining. Situated on a shaded ¼-acre lot, the property offers a fenced backyard and exceptional privacy with a no-build area behind the home. Enjoy the peaceful setting from the large screened porch—perfect for relaxing and taking in the Florida weather year-round. Located on a paved road and just minutes from shopping, dining, and everyday conveniences, this home combines privacy, comfort, and convenience in one great package.

  3. 2026-04-09
    soldstatus $45,000
  4. 1985-11-01
    soldstatus $25,000

ⓘ 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
$715 · $60/mo
Projected year-2 tax
$1,493 · $124/mo
Expected delta
+$778/yr (+$65/mo · 108.7%)

ⓘ 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 9/10 Extreme 7 d/yr ≥108°F today · 25 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
$23,699
− Mortgage interest
−$10,077
− Property taxes
−$715
− Insurance
−$900
− Repairs & maintenance
−$1,896
− Management
−$1,896
− Depreciation
−$5,233
Taxable income
$2,981
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$716
After-tax cash flow
$5,071/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Lecanto

Score
64/100
State rank
#680
US rank
#14112

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lecanto, FL
County
Citrus County · 111,314 people
City population
13,377
Metro
Homosassa Springs, FL
Population (ZIP)
13,377
Household income
$63,418
Rent vs Own
10.7% rent · 89.3% own
Severe rent burden
41.0

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 7% Black 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 3%
Foreign-born
8% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.48%
Current HPI
258.0866
Rent YoY
Metro
Homosassa Springs, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+619.6% since first listed
4 events — show timeline
  • 2026-05-08 Listed $179,900 RACC
  • 2026-05-08 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Sold (Public Records) $45,000 Public Records
  • 1985-11-01 Sold (Public Records) $25,000 Public Records

Property tax history

+8.3%/yr

Latest (2025): $715 · +12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…