CashFlowRE
Sign in Sign up
4972 NW 31st St
C- Composite 52.98
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 +18.6/30.0
  • ARV discount +9.6/15.0
  • DSCR +5.9/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.4/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,900

4972 NW 31st St · Ocala, FL 34482
3 bd · 2.0 ba · 1,476 sqft · SingleFamily public records · 166 Days on market
Built 1998 0.25 ac lot $176/sqft · at area comps Est $272k · at est. $36/mo HOA · 1% of rent

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

Listing remarks MLS

You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

Key facts

  • Split floor plan
  • New water heater
  • New interior paint

Tags

SPLIT FLOOR PLANNEW ACNEW ROOFNEW WINDOWSNEW WATER HEATERNEW INTERIOR PAINT

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 single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (5.7% below list).
  • Recommended offer: $229k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.2% in Ocala — 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 (#476 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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: Rents rising fast (+11.1%/yr); 663 active listings in the ZIP; 33 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 45% of the median local income ($66k/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 $8k 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 + 8.0% rent growth), your $73k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $66k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $148k; list at $260k implies a 76% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $228,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.94%
Cap rate
7.46%
Cash-on-cash
4.17%
DSCR
1.19
GRM
8.8

CMA / ARV

ARV (median comp)
$272,488
List price
$259,900
Delta
-4.62%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4998 NW 30th Pl 0.07mi 3/2.0 1,476 (0%) 9mo $259,000 $175 89
5535 NW 23rd Pl 0.73mi 3/2.0 1,485 (+1%) 2mo $280,000 $189 63
5190 NW 26th Ln 0.37mi 2/2.0 (-1) 1,344 (-9%) 2mo $215,000 $160 61
5520 NW 26th Ln 0.58mi 3/2.0 1,526 (+3%) 8mo $215,000 $141 60
5160 NW 25th Loop 0.40mi 2/2.0 (-1) 1,569 (+6%) 8mo $237,500 $151 59
5361 NW 33rd Pl 0.40mi 2/2.0 (-1) 1,318 (-11%) 4mo $230,000 $175 55
2218 NW 50th Ave 0.62mi 2/2.0 (-1) 1,544 (+5%) 6mo $230,000 $149 53
4802 NW 39th Street Rd 0.72mi 2/2.0 (-1) 1,565 (+6%) 1mo $256,150 $164 51
2251 NW 50th Ave 0.60mi 2/2.0 (-1) 1,341 (-9%) 5mo $249,900 $186 48
2439 NW 55th Avenue Rd 0.74mi 3/2.0 1,514 (+3%) 17mo $240,000 $159 47
5405 NW 25th Loop 0.51mi 2/2.0 (-1) 1,590 (+8%) 22mo $275,000 $173 40
3901 NW 49th Ct 0.64mi 2/2.0 (-1) 1,666 (+13%) 20mo $315,000 $189 28

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.82×
Total profit
$-13,105
Equity at exit
$38,752
10-year hold
IRR
9.9%
Equity multiple
1.94×
Total profit
$68,118
Equity at exit
$22,471

Cash invested: $72,772 (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 34482

Rents YoY
11.1%
Active inventory
663
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,450 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$176 /mo · $2,111/yr
Insurance
$108
HOA
$36
Vacancy / Maint / Mgmt
$515
Net cashflow
$253

Break-even live

Break-even rent $2,131
Max offer price $259,900
Occupancy floor 85%

Sensitivity live

Price -10% $400 -5% $326 +0% $253 +5% $179 +10% $106
Rent -10% $59 -5% $156 +0% $253 +5% $349 +10% $446
Rate -1.0pp $384 -0.5pp $319 base $253 +0.5pp $185 +1.0pp $117

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
$64,975
Closing costs
$7,797
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5353 N US Highway 27 Ocala, FL 1.0–3.0 1.0–2.0 1169 $2,045 $1.75 21d 1 0.22mi
3335 NW 52nd Avenue Rd Ocala, FL 2.0 2.5 1318 $2,500 $1.90 21d 1 0.27mi
5048 NW 35th St Ocala, FL 3.0 2.0 1552 $1,900 $1.22 14d 1 0.28mi
5191 NW 34th St Ocala, FL 2.0 2.0 1318 $2,400 $1.82 21d 1 0.34mi
5333 NW 33rd Pl Ocala, FL 2.0 2.0 1368 $2,300 $1.68 14d 1 0.36mi
5361 NW 33rd Pl Ocala, FL 2.0 2.0 1318 $2,500 $1.90 21d 1 0.37mi
3384 NW 54th Ct Ocala, FL 2.0 2.5 1722 $2,300 $1.34 21d 1 0.46mi
5471 NW 34th St Ocala, FL 2.0 2.0 1318 $2,900 $2.20 21d 1 0.47mi
5423 NW 35th Lane Rd Ocala, FL 2.0 2.0 1656 $3,200 $1.93 21d 1 0.53mi
4859 NW 35th Lane Rd Ocala, FL 2.0 2.0 1666 $2,495 $1.50 21d 1 0.59mi
4743 NW 39th Street Rd Ocala, FL 3.0 2.0 1565 $2,500 $1.60 21d 1 0.73mi
4122 NW 48th Terrace Rd Ocala, FL 2.0 2.0 1816 $1,999 $1.10 14d 1 0.74mi
2048 NW 50th Ave Ocala, FL 2.0 2.0 1062 $2,250 $2.12 21d 1 0.79mi
2038 NW 50th Ave Ocala, FL 2.0 2.0 1062 $2,250 $2.12 21d 1 0.80mi
2028 NW 50th Ave Ocala, FL 2.0 2.0 1066 $1,595 $1.50 21d 1 0.80mi
4110 NW 44th Cir Ocala, FL 3.0 2.0 1610 $2,400 $1.49 14d 1 0.80mi
4078 NW 44th Cir Ocala, FL 3.0 2.0 1504 $2,500 $1.66 21d 1 0.83mi
4111 NW 44th Cir Ocala, FL 3.0 2.0 1505 $2,300 $1.53 14d 1 0.83mi
1918 NW 50th Cir Ocala, FL 2.0 2.0 1061 $2,200 $2.07 21d 1 0.84mi
5530 NW 40th Loop Ocala, FL 3.0 2.0 1622 $2,000 $1.23 21d 1 0.95mi
5399 NW 18th St Ocala, FL 2.0 2.0 1085 $2,100 $1.94 14d 1 1.03mi
5399 NW 18th St Ocala, FL 2.0 2.0 1085 $2,100 $1.94 21d 1 1.03mi
4395 NW 55th Ter Ocala, FL 3.0 2.0 1853 $2,700 $1.46 21d 1 1.09mi
5254 NW 43rd Lane Rd Ocala, FL 3.0 2.0 1728 $3,500 $2.03 21d 1 1.20mi
5521 NW 45th Ln Ocala, FL 3.0 2.0 1862 $2,600 $1.40 14d 1 1.22mi
5347 NW 46th Lane Rd Ocala, FL 3.0 2.0 1552 $2,550 $1.64 21d 1 1.22mi
5416 NW 46th Lane Rd Ocala, FL 3.0 2.0 1590 $2,300 $1.45 14d 1 1.27mi
5358 NW 48th Pl Ocala, FL 3.0 2.0 1565 $2,500 $1.60 21d 1 1.30mi
5237 NW 48th Pl Ocala, FL 3.0 2.0 1552 $4,500 $2.90 21d 1 1.31mi
5293 NW 48th Pl Ocala, FL 2.0 2.0 1552 $2,450 $1.58 21d 1 1.32mi
5375 NW 48th Pl Ocala, FL 2.0 2.0 1565 $2,350 $1.50 21d 1 1.33mi
5389 NW 48th Pl Ocala, FL 2.0 2.0 1552 $2,300 $1.48 21d 1 1.33mi
1527 NW 57th Ct Unit 1 Ocala, FL 3.0 2.0 1460 $1,550 $1.06 21d 1 1.40mi

HOA detail

Monthly dues
$36 · $432/yr
Likely covers
waterlandscapingpoolsecurity

Listing history 24 events

  1. 2026-06-17
    status $259,900 Pending 166 DOM
  2. 2026-06-17
    days on market $259,900 Active 166 DOM
  3. 2026-06-16
    days on market $259,900 Active 165 DOM
  4. 2026-06-15
    days on market $259,900 Active 164 DOM
  5. 2026-06-14
    days on market $259,900 Active 162 DOM
  6. 2026-06-13
    days on market $259,900 Active 161 DOM
  7. 2026-06-10
    days on market $259,900 Active 159 DOM
  8. 2026-06-09
    days on market $259,900 Active 158 DOM
  9. 2026-06-08
    pricedays on market $259,900 Active 157 DOM
  10. 2026-06-07
    days on market $274,900 Active 156 DOM
  11. 2026-06-03
    days on market $274,900 Active 152 DOM
  12. 2026-06-02
    days on market $274,900 Active 151 DOM
  13. 2026-05-31
    days on market $274,900 Active 149 DOM
  14. 2026-05-30
    days on market $274,900 Active 148 DOM
  15. 2026-05-17
    price $274,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  16. 2026-05-17
    price $269,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  17. 2026-05-17
    price $279,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  18. 2026-04-30
    price $284,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  19. 2026-02-06
    price $294,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  20. 2026-01-19
    price $309,900 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  21. 2026-01-02
    listed $325,900 Active 2096-char remark
    Show marketing remark (2096 chars)

    You Need To See This House, to appreciate all that it offers. MOVE IN READY! Beautifully maintained home with mature landscaping in the quiet 55+ deed-restricted community of Quail Meadow, just steps from the clubhouse. This charming residence offers a desirable split-bedroom floor plan with 3 bedrooms and 2 bathrooms, designed for both comfort and functionality. Plenty of storage with. better than most, shelving in all closets. Inside, you’ll find soothing pastel interior paint and a specially finished wall in the primary bedroom designed to promote relaxation and restful sleep. The spacious living and dining areas flow seamlessly into a 240-square-foot Florida room featuring a split AC system and attic fan, bringing the total under-air living space to approximately 1,716 square feet. The completely remodeled kitchen is filled with high-end upgrades, including beautiful new cabinetry and features any chef would appreciate. A reverse osmosis water system is also installed. Additional interior highlights include an insulated garage, a conveniently located laundry room with washer/dryer combo just off the kitchen PLUS more storage. Both bathrooms were remodeled in 2018. Enjoy outdoor living year-round on the caged patio with a special cover designed to reduce sun exposure while keeping rain out. The enclosed back porch overlooks lush mature landscaping, creating a peaceful retreat. This home also includes a high-level security system with cameras and lighting for added peace of mind. Recent updates include: New AC (2022) Roof (2018) Windows (2019) Tankless water heater (2018) Interior paint and flooring Quarterly HOA fees are only $110 and include access to a large clubhouse with weekly activities and a community pool. The community allows up to two pets with no weight restrictions. Conveniently located near shopping, dining, I-75, medical offics and the World Equestrian Center, offering horse shows, entertainment, and a variety of restaurants and events. Near downtown Ocala. Buyer to verify all measurements and current HOA dues and requirements.

  22. 2018-04-13
    soldstatus $148,000
  23. 2018-04-11
    soldstatus $148,000 366-char remark
    Show marketing remark (366 chars)

    Beautiful 3 bedroom/2 bath. .. ,Murphy Kaufman Home. NEW A/C in 2010, New gas water heater in 2011, Features include: Cathedral Ceiling, an inviting spacious living room & dining room area. front porch & spacious Lanai. 2 Car garage. Low HOA fee in Quail Meadow $32/month. walking distance to Clubhouse, community pool, grocery store, pharmacy, and bank.

  24. 2018-01-22
    listed $157,500 366-char remark
    Show marketing remark (366 chars)

    Beautiful 3 bedroom/2 bath. .. ,Murphy Kaufman Home. NEW A/C in 2010, New gas water heater in 2011, Features include: Cathedral Ceiling, an inviting spacious living room & dining room area. front porch & spacious Lanai. 2 Car garage. Low HOA fee in Quail Meadow $32/month. walking distance to Clubhouse, community pool, grocery store, pharmacy, and bank.

ⓘ 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
$2,111 · $176/mo
Projected year-2 tax
$2,157 · $180/mo
Expected delta
+$46/yr (+$4/mo · 2.2%)

ⓘ 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 8/10 Severe 7 d/yr ≥107°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 · 3 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
$29,405
− Mortgage interest
−$14,558
− Property taxes
−$2,111
− Insurance
−$1,300
− Repairs & maintenance
−$2,352
− Management
−$2,352
− HOA
−$432
− Depreciation
−$7,561
Taxable loss
−$1,262
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$303
After-tax cash flow
$3,335/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 — Ocala

Score
69/100
State rank
#476
US rank
#8461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
263,375
Metro
Ocala, FL
Population (ZIP)
22,807
Household income
$65,901
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
282.0

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
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 19% Black 14% Two or more races 12%
Hispanic origin (detail)
Mexican 6% Puerto Rican 9% Cuban 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 16% 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
▼ -133.62%
Current HPI
194.3857
Rent YoY
▲ 11.12%
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

+74.5% since first listed
10 events — show timeline
  • 2026-05-17 Price Changed $274,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-17 Price Changed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-17 Price Changed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-30 Price Changed $284,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Price Changed $294,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-19 Price Changed $309,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-02 Listed $325,900 Stellar MLS as Distributed by MLS Grid
  • 2018-04-13 Sold (Public Records) $148,000 Public Records
  • 2018-04-11 Sold (MLS) $148,000 Stellar MLS as Distributed by MLS Grid
  • 2018-01-22 Listed $157,500 Stellar MLS as Distributed by MLS Grid

Property tax history

+6.3%/yr

Latest (2025): $2,111 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…