CashFlowRE
Sign in Sign up
6290 SE 140th Pl
D Composite 40.52
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 +18.7/30.0
  • DSCR +5.9/10.0
  • 1% rule +4.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$185,000

6290 SE 140th Pl · Belleview, FL 34491
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 241 Days on market
Built 1992 0.28 ac lot $220/sqft · 38% above area Est $134k · 38% over

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

Listing remarks MLS

Owner is ready and motivated , ,, ,, ,, EVERYTHING IS FOR SALE <<<<<<<selling pick up truck , ,, lawn mover and tractor separately , ,

Key facts

  • 0.28 acre lot
  • Built 1992
  • Listed 241 days

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 2-bed/2.0-bath manufactured listed at $185k.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/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 $166k (10.2% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.6% in Belleview — 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 (#458 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.
  • Zoned schools: Harbour View Elementary School (math 41% / reading 38%, grade F, #1,513 of 2,144 statewide, top 73%, 819 students, 71% FRL); Belleview Middle School (math 49% / reading 50%, grade C, #259 of 571 statewide, top 46%, 1,573 students, 60% FRL); Belleview High School (math 31% / reading 46%, grade F, #321 of 667 statewide, top 49%, 1,783 students, 56% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: 713 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 241 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $58k; list at $185k implies a 219% 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; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.90%
Cap rate
7.47%
Cash-on-cash
4.20%
DSCR
1.19
GRM
9.3

CMA / ARV

ARV (median comp)
$133,990
List price
$185,000
Delta
38.07%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.8%
Equity multiple
0.64×
Total profit
$-18,492
Equity at exit
$27,584
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-1,493
Equity at exit
$15,995

Cash invested: $51,800 (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 34491

Home prices YoY
-35.0%
Active inventory
713
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,662 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$84 /mo · $1,010/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$181

Break-even live

Break-even rent $1,432
Max offer price $185,000
Occupancy floor 84%

Sensitivity live

Price -10% $286 -5% $234 +0% $181 +5% $129 +10% $77
Rent -10% $50 -5% $116 +0% $181 +5% $247 +10% $313
Rate -1.0pp $275 -0.5pp $228 base $181 +0.5pp $133 +1.0pp $85

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
$46,250
Closing costs
$5,550
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
14025 SE 54th Ct Summerfield, FL 2.0 1.5 1008 $1,500 $1.49 15d 1 0.73mi
13678 SE 55th Ave Summerfield, FL 3.0 2.0 960 $1,499 $1.56 23d 1 0.79mi
16152 SE 77th Ct Summerfield, FL 1.0–3.0 1.0–2.0 1140 $1,890 $1.66 15d 15 1.47mi

Listing history 18 events

  1. 2026-06-22
    days on market $185,000 Active 241 DOM
  2. 2026-06-18
    days on market $185,000 Active 238 DOM
  3. 2026-06-17
    days on market $185,000 Active 237 DOM
  4. 2026-06-16
    days on market $185,000 Active 236 DOM
  5. 2026-06-15
    days on market $185,000 Active 235 DOM
  6. 2026-06-14
    days on market $185,000 Active 233 DOM
  7. 2026-06-13
    days on market $185,000 Active 232 DOM
  8. 2026-06-10
    days on market $185,000 Active 230 DOM
  9. 2026-06-09
    days on market $185,000 Active 229 DOM
  10. 2026-06-08
    days on market $185,000 Active 228 DOM
  11. 2026-06-07
    days on market $185,000 Active 227 DOM
  12. 2026-06-03
    days on market $185,000 Active 223 DOM
  13. 2026-06-02
    days on market $185,000 Active 222 DOM
  14. 2026-05-31
    days on market $185,000 Active 220 DOM
  15. 2026-05-30
    days on market $185,000 Active 219 DOM
  16. 2025-10-23
    listed $185,000 Active 156-char remark
    Show marketing remark (156 chars)

    Owner is ready and motivated , ,, ,, ,, EVERYTHING IS FOR SALE &lt;&lt;&lt;&lt;&lt;&lt;&lt;selling pick up truck , ,, lawn mover and tractor separately , ,

  17. 2024-04-25
    soldstatus $58,000
  18. 1997-12-15
    soldstatus $22,500

ⓘ 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
$1,010 · $84/mo
Projected year-2 tax
$1,536 · $128/mo
Expected delta
+$525/yr (+$44/mo · 52.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 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 · 2 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
$19,941
− Mortgage interest
−$10,363
− Property taxes
−$1,010
− Insurance
−$925
− Repairs & maintenance
−$1,595
− Management
−$1,595
− Depreciation
−$5,382
Taxable loss
−$929
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$223
After-tax cash flow
$2,399/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 — Belleview

Score
69/100
State rank
#458
US rank
#8314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
83,973
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
256.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% French/Haitian/Cajun 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
▼ -107.67%
Current HPI
200.0792
Rent YoY
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

+722.2% since first listed
3 events — show timeline
  • 2025-10-23 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-25 Sold (Public Records) $58,000 Public Records
  • 1997-12-15 Sold (Public Records) $22,500 Public Records

Property tax history

+12.9%/yr

Latest (2025): $1,010 · -24.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…