CashFlowRE
Sign in Sign up
6216 SW 155th Street Rd
D- Composite 36.11
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 +12.0/30.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • DSCR +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$287,500

6216 SW 155th Street Rd · Marion Oaks, FL 34473
4 bd · 2.0 ba · 1,833 sqft · Land · 232 Days on market
Built 2025 10,019 sqft lot $157/sqft · at area comps Est $287k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stunning New Construction Home in Ocala – Spacious & Modern Living with a Luxurious Touch Welcome to your dream home in Ocala, where elegance meets comfort in this brand-new, 4-bedroom, 2-bathroom residence. One of the standout features of this home is the stunning luxury bathtub in the master suite—a perfect place to unwind and relax after a long day. This exceptional feature sets this home apart, offering you a spa-like experience right in your own home. Beyond the bath, this property boasts a thoughtfully designed open-concept floorplan that seamlessly blends the spacious living room, dining room, and gourmet kitchen. Solid wood cabinets, beautiful stone countertops, and high-end appliances make the kitchen a perfect space for culinary creativity and family gatherings. The master bedroom also includes a large walk-in closet, while the additional bedrooms each feature built-in closets for ample storage. With three full bathrooms, this home offers plenty of room and privacy for everyone. Located in a highly desirable area, you’ll be just minutes from major highways and top-rated schools—ideal for convenience and family living. A 2-car attached garage adds to the appeal, ensuring both style and functionality. This home is a must-see—don’t miss the chance to own this exquisite property with a master bath that truly sets it apart. Schedule your tour today!

Key facts

  • Front porch
  • Built in closets
  • Landscaped garden

Tags

FRONT PORCHLANDSCAPED GARDENINTEGRATED FLOOR PLANHIGH QUALITY VINYL FLOORINGBUILT IN CLOSETSMODERN STYLE BATHROOMS

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 4-bed/2.0-bath land listed at $288k.

Deal economics

  • At list price, monthly cash flow is $-68 ($-818/yr) — negative.
  • To cash-flow at today's rent, offer at most $275k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (28.0% below list).
  • Recommended offer: $207k (28.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.8% in Marion Oaks — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Rents soft (-0.7%/yr); 1355 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 ($72k/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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 232 days — a 12% lower offer ($253k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $53k; list at $288k implies a 447% 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,861 (28.0% 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 232 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.72%
Cap rate
6.01%
Cash-on-cash
-1.02%
DSCR
0.95
GRM
11.6

CMA / ARV

ARV (median comp)
$287,287
List price
$287,500
Delta
0.07%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.29×
Total profit
$-57,133
Equity at exit
$42,867
10-year hold
IRR
-21.7%
Equity multiple
0.01×
Total profit
$-79,351
Equity at exit
$24,858

Cash invested: $80,500 (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 34473

Home prices YoY
-16.8%
Rents YoY
-0.7%
Active inventory
1355
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,069 high interval (Pro) →
Mortgage (P&I)
$1,508
Tax from tax record
$75 /mo · $898/yr
Insurance
$120
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$-68

Break-even live

Break-even rent $2,155
Max offer price $275,463
Occupancy floor 98%

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
$71,875
Closing costs
$8,625
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15401 SW 65th Terrace Rd Dunnellon, FL 3.0 2.0 1514 $1,900 $1.25 21d 1 0.44mi
15284 SW 60th Cir Ocala, FL 3.0 2.0 1468 $1,700 $1.16 13d 1 0.46mi
15889 SW 58th Ter Ocala, FL 4.0 2.0 1774 $1,875 $1.06 13d 1 0.48mi
15137 SW 61st Court Rd Ocala, FL 3.0 2.0 1371 $1,650 $1.20 21d 1 0.49mi
15945 SW 57th Terrace Rd Ocala, FL 3.0 2.0 1416 $1,675 $1.18 21d 1 0.56mi
6765 SW 152nd Lane Rd Ocala, FL 4.0 2.0 1778 $1,850 $1.04 13d 1 0.64mi
746 Marion Oaks Mnr Ocala, FL 4.0 2.0 1751 $2,000 $1.14 21d 1 0.74mi
5541 SW 153rd Street Rd Ocala, FL 3.0 2.0 1357 $1,700 $1.25 13d 1 0.76mi
6949 SW 152nd St Ocala, FL 3.0 2.0 1331 $2,000 $1.50 13d 1 0.82mi
14983 SW 65th Avenue Rd Ocala, FL 3.0 2.0 1557 $2,995 $1.92 13d 1 0.83mi
16210 SW 59th Avenue Rd Ocala, FL 4.0 2.0 1622 $2,200 $1.36 13d 1 0.83mi
16054 SW 55th Avenue Rd Ocala, FL 4.0 2.0 1696 $1,950 $1.15 13d 1 0.84mi
15713 SW 49th Avenue Rd Ocala, FL 4.0 2.0 1787 $1,899 $1.06 13d 1 0.94mi
576 Marion Oaks Mnr Ocala, FL 3.0 2.0 1710 $1,845 $1.08 13d 1 0.98mi
15962 SW 53rd Ct Ocala, FL 3.0 2.0 1380 $1,800 $1.30 13d 1 1.00mi
5141 SW 157th St Ocala, FL 4.0 2.0 1797 $1,899 $1.06 13d 1 1.01mi
5077 SW 155th Loop Ocala, FL 4.0 2.0 1761 $2,045 $1.16 13d 1 1.05mi
15944 SW 53rd Ct Ocala, FL 3.0 2.0 1321 $1,850 $1.40 21d 1 1.06mi
5029 SW 155th Loop Ocala, FL 4.0 2.0 1797 $1,899 $1.06 13d 1 1.12mi
15760 SW 55th Avenue Rd Ocala, FL 3.0 2.0 1514 $2,000 $1.32 21d 1 1.17mi
585 Marion Oaks Pass Ocala, FL 4.0 2.0 1924 $2,165 $1.13 13d 1 1.23mi
4967 SW 150th Ln Ocala, FL 4.0 2.0 1696 $1,950 $1.15 21d 1 1.32mi
15209 SW 46th Cir Ocala, FL 3.0 2.0 1691 $1,650 $0.98 21d 1 1.36mi
15018 SW 48th Ave Ocala, FL 3.0 2.0 1413 $1,625 $1.15 13d 1 1.42mi
14965 SW 48th Ave Ocala, FL 4.0 2.0 1342 $1,700 $1.27 13d 1 1.46mi
820 Marion Oaks Mnr Ocala, FL 4.0 2.0 1747 $1,995 $1.14 21d 1 1.47mi

Listing history 20 events

  1. 2026-06-18
    days on market $287,500 Active 232 DOM
  2. 2026-06-17
    price $287,500 Active 231 DOM
  3. 2026-06-17
    days on market $297,500 Active 231 DOM
  4. 2026-06-16
    days on market $297,500 Active 230 DOM
  5. 2026-06-15
    days on market $297,500 Active 229 DOM
  6. 2026-06-14
    days on market $297,500 Active 227 DOM
  7. 2026-06-13
    days on market $297,500 Active 226 DOM
  8. 2026-06-10
    days on market $297,500 Active 224 DOM
  9. 2026-06-09
    days on market $297,500 Active 223 DOM
  10. 2026-06-08
    days on market $297,500 Active 222 DOM
  11. 2026-06-07
    days on market $297,500 Active 221 DOM
  12. 2026-06-03
    days on market $297,500 Active 217 DOM
  13. 2026-06-02
    days on market $297,500 Active 216 DOM
  14. 2026-05-31
    days on market $297,500 Active 214 DOM
  15. 2026-05-30
    days on market $297,500 Active 213 DOM
  16. 2026-03-03
    price $297,500 1421-char remark
    Show marketing remark (1421 chars)

    Stunning New Construction Home in Ocala – Spacious & Modern Living with a Luxurious Touch Welcome to your dream home in Ocala, where elegance meets comfort in this brand-new, 4-bedroom, 2-bathroom residence. One of the standout features of this home is the stunning luxury bathtub in the master suite—a perfect place to unwind and relax after a long day. This exceptional feature sets this home apart, offering you a spa-like experience right in your own home. Beyond the bath, this property boasts a thoughtfully designed open-concept floorplan that seamlessly blends the spacious living room, dining room, and gourmet kitchen. Solid wood cabinets, beautiful stone countertops, and high-end appliances make the kitchen a perfect space for culinary creativity and family gatherings. The master bedroom also includes a large walk-in closet, while the additional bedrooms each feature built-in closets for ample storage. With three full bathrooms, this home offers plenty of room and privacy for everyone. Located in a highly desirable area, you’ll be just minutes from major highways and top-rated schools—ideal for convenience and family living. A 2-car attached garage adds to the appeal, ensuring both style and functionality. This home is a must-see—don’t miss the chance to own this exquisite property with a master bath that truly sets it apart. Schedule your tour today!

  17. 2025-10-29
    listed $309,900 Active 1421-char remark
    Show marketing remark (1421 chars)

    Stunning New Construction Home in Ocala – Spacious & Modern Living with a Luxurious Touch Welcome to your dream home in Ocala, where elegance meets comfort in this brand-new, 4-bedroom, 2-bathroom residence. One of the standout features of this home is the stunning luxury bathtub in the master suite—a perfect place to unwind and relax after a long day. This exceptional feature sets this home apart, offering you a spa-like experience right in your own home. Beyond the bath, this property boasts a thoughtfully designed open-concept floorplan that seamlessly blends the spacious living room, dining room, and gourmet kitchen. Solid wood cabinets, beautiful stone countertops, and high-end appliances make the kitchen a perfect space for culinary creativity and family gatherings. The master bedroom also includes a large walk-in closet, while the additional bedrooms each feature built-in closets for ample storage. With three full bathrooms, this home offers plenty of room and privacy for everyone. Located in a highly desirable area, you’ll be just minutes from major highways and top-rated schools—ideal for convenience and family living. A 2-car attached garage adds to the appeal, ensuring both style and functionality. This home is a must-see—don’t miss the chance to own this exquisite property with a master bath that truly sets it apart. Schedule your tour today!

  18. 2006-02-20
    soldstatus $52,600
  19. 2004-06-02
    soldstatus $10,800
  20. 1998-02-09
    soldstatus $12,900

ⓘ 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
$898 · $75/mo
Projected year-2 tax
$2,386 · $199/mo
Expected delta
+$1,488/yr (+$124/mo · 165.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 3/10 Moderate 2 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
$24,823
− Mortgage interest
−$16,104
− Property taxes
−$898
− Insurance
−$1,438
− Repairs & maintenance
−$1,986
− Management
−$1,986
− Depreciation
−$8,364
Taxable loss
−$5,952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,429
After-tax cash flow
$611/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 — Marion Oaks

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Marion Oaks, FL
County
Marion County · 315,796 people
City population
25,030
Metro
Ocala, FL
Population (ZIP)
26,813
Household income
$72,366
Rent vs Own
21.5% rent · 78.5% own
Severe rent burden
228.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 34% Black 33% Hispanic / Latino 29% Two or more races 19% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 17% Cuban 3%
Common ancestry
Hispanic 3% Portuguese 2% Romanian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
67% English-only · Spanish 27% French/Haitian/Cajun 4% Other Indo-European 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
▼ -45.25%
Current HPI
224.3536
Rent YoY
▼ -0.67%
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

+2206.2% since first listed
5 events — show timeline
  • 2026-03-03 Price Changed $297,500 Stellar MLS as Distributed by MLS Grid
  • 2025-10-29 Listed $309,900 Stellar MLS as Distributed by MLS Grid
  • 2006-02-20 Sold (Public Records) $52,600 Public Records
  • 2004-06-02 Sold (Public Records) $10,800 Public Records
  • 1998-02-09 Sold (Public Records) $12,900 Public Records

Property tax history

+18.2%/yr

Latest (2025): $898 · +167.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…