CashFlowRE
Sign in Sign up
343 N Main Ave
D- Composite 36.78
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 +10.2/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$247,900

343 N Main Ave · Groveland, FL 34736
3 bd · 1.0 ba · 768 sqft · Land · 44 Days on market
Built 2026 3,600 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover a unique opportunity to own a newly constructed home in Groveland. Thoughtfully designed to maximize comfort and functionality, these homes feature modern finishes, efficient use of space, and an inviting layout suited for today's lifestyle. Whether you're looking to purchase your first home, downsize, or explore new homeownership opportunities, this property offers a fresh approach worth considering. This property is offered through a specialized homeownership program and includes a long-term ground lease. Additional program requirements apply. Please review all available property documents and contact the listing agent with any questions regarding the purchase process and program

Key facts

  • 3,600 sq ft lot
  • Built 2026
  • Listed 44 days

Property features AI

Finance

  • Other:
  • Financial info: Land lease: $100
  • HOA & community: No association fees

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Single-family residence; One story; West-facing
  • Construction: New construction; Structurally insulated panel (SIP) construction; Shingle roof; Slab foundation; Built on a 0.08-acre lot
  • Exterior features: Paved road access

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Split-bedroom layout; Five total rooms
  • Laundry & utility: Washer and dryer (common area 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/1.0-bath land listed at $248k.

Deal economics

  • At list price, monthly cash flow is $-140 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (8.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (19.7% below list).
  • Recommended offer: $199k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.0% in Groveland — 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 70/100 on livability (#416 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A-, crime B+; Watch: schools C-, amenities F, commute F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.7%/yr); 585 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($240k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,085 (19.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
5.61%
Cash-on-cash
-2.43%
DSCR
0.89
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.67% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.25×
Total profit
$-51,713
Equity at exit
$36,963
10-year hold
IRR
-19.1%
Equity multiple
0.04×
Total profit
$-66,928
Equity at exit
$21,434

Cash invested: $69,412 (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 34736

Home prices YoY
-22.5%
Rents YoY
1.7%
Active inventory
585
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,991 medium interval (Pro) →
Mortgage (P&I)
$1,300
Tax est. 1.5%
$310 /mo · $3,718/yr
Insurance
$103
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$-140

Break-even live

Break-even rent $2,169
Max offer price $227,582
Occupancy floor

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
$61,975
Closing costs
$7,437
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
847 Parkwood Ave Groveland, FL 3.0 1.0 888 $1,650 $1.86 23d 1 0.72mi
784 E Anderson Rd Groveland, FL 3.0 1.0 960 $1,600 $1.67 23d 1 0.88mi
784 E Anderson Rd Groveland, FL 3.0 1.0 960 $1,600 $1.67 21d 1 0.88mi

Listing history 15 events

  1. 2026-06-18
    days on market $247,900 Active 44 DOM
  2. 2026-06-17
    days on market $247,900 Active 43 DOM
  3. 2026-06-16
    days on market $247,900 Active 42 DOM
  4. 2026-06-15
    days on market $247,900 Active 41 DOM
  5. 2026-06-13
    days on market $247,900 Active 39 DOM
  6. 2026-06-10
    remarks 699-char remark
  7. 2026-06-09
    days on market $247,900 Active 35 DOM
  8. 2026-06-08
    days on market $247,900 Active 34 DOM
  9. 2026-06-07
    days on market $247,900 Active 33 DOM
  10. 2026-06-04
    days on market $247,900 Active 30 DOM
  11. 2026-06-03
    days on market $247,900 Active 29 DOM
  12. 2026-06-02
    days on market $247,900 Active 28 DOM
  13. 2026-06-01
    days on market $247,900 Active 27 DOM
  14. 2026-05-31
    days on market $247,900 Active 26 DOM
  15. 2026-05-05
    listed $247,900 Active

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 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
$23,890
− Mortgage interest
−$13,886
− Property taxes
−$3,718
− Insurance
−$1,240
− Repairs & maintenance
−$1,911
− Management
−$1,911
− Depreciation
−$7,212
Taxable loss
−$5,988
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,437
After-tax cash flow
$-248/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Groveland

Score
70/100
State rank
#416
US rank
#7397

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Groveland, FL
County
Lake County · 364,602 people
City population
28,001
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
28,001
Household income
$90,545
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
216.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 52% Hispanic / Latino 25% Two or more races 17% Black 15% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 15% Cuban 2%
Common ancestry
Romanian 2% Hispanic 2% Lithuanian 1%
Foreign-born
13% · Canada, Guatemala
Languages at home
81% English-only · Spanish 14% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -77.23%
Current HPI
265.3457
Rent YoY
▲ 1.67%
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-05 Listed $247,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…