CashFlowRE
Sign in Sign up
14205 SE 60th Ave
C+ Composite 60.76
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 +25.4/30.0
  • ARV discount +8.5/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.4/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

14205 SE 60th Ave · Belleview, FL 34491
3 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 18 Days on market
Built 2000 0.28 ac lot Est $194k · at est.

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

Listing remarks

Welcome to this well-located property in the heart of Summerfield, offering the perfect blend of convenience and Florida lifestyle. Situated on SE 60th Ave, this property provides easy access to nearby shopping, dining, medical facilities, and major roadways, while still maintaining a peaceful residential setting. The home features a functional layout designed for comfortable everyday living. Natural light fills the interior spaces, creating a warm and inviting atmosphere throughout. The property offers ample potential for customization, making it an excellent opportunity for primary residence, seasonal use, or investment. The outdoor space provides room to enjoy Florida’s year-round

Key facts

  • Convenient access
  • Natural light
  • Functional layout

Tags

WELL-LOCATED PROPERTYFUNCTIONAL LAYOUTNATURAL LIGHTOUTDOOR SPACECONVENIENT ACCESS

Property features AI

Finance

  • Other: Property type: Residential (Manufactured Home); Lot size approximately 0.28 acres (100 x 120); Zoning: R4; No CDD; Not in a planned development
  • HOA & community: No association fees; Association approval not required; Pets allowed: cats and dogs

Exterior

  • Parking: Driveway parking; Off-street parking
  • Utilities: Public water; Public sewer; Electricity available and connected; Cable available; High-speed internet available; Phone service available
  • Home design: Manufactured double-wide home; One-story; Faces west; Completed condition
  • Construction: Vinyl siding; Shingle roof; Block foundation with crawl space; Built as a double wide manufactured home
  • Exterior features: Covered front porch; Screened porch; Porch; Private mailbox; Shed(s); Chain link and wood fencing; Cleared, level lot; Paved access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Crown molding; Living room / dining room combo; Thermostat; Vaulted ceilings; Walk-in closets; Blinds
  • Laundry & utility: Electric dryer hookup; Washer hookup; Dedicated laundry room

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 $190k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.5% 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 High School (math 31% / reading 46%, grade F, #321 of 667 statewide, top 49%, 1,783 students, 56% FRL) — zoned schools at 64% FRL track the district average.
  • Market conditions: 705 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($67k/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 $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 18 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y ago 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 $16k; list at $190k implies a 1087% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,051 (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. 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?
  4. 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.
  5. 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.
  6. 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
1.14%
Cap rate
9.07%
Cash-on-cash
9.92%
DSCR
1.44
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$194,400
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14182 SE 62nd Ct 0.13mi 4/2.0 (+1) 1,620 (0%) 1mo $194,000 $120 88
14093 SE 62nd Ct 0.20mi 4/3.0 (+1) 1,856 (+15%) 3mo $207,700 $112 55

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-2,786
Equity at exit
$28,315
10-year hold
IRR
8.3%
Equity multiple
1.63×
Total profit
$33,619
Equity at exit
$16,419

Cash invested: $53,172 (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
705
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,157 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$190 /mo · $2,277/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$439

Break-even live

Break-even rent $1,601
Max offer price $189,900
Occupancy floor 75%

Sensitivity live

Price -10% $547 -5% $493 +0% $439 +5% $386 +10% $332
Rent -10% $269 -5% $354 +0% $439 +5% $525 +10% $610
Rate -1.0pp $535 -0.5pp $488 base $439 +0.5pp $390 +1.0pp $340

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
$47,475
Closing costs
$5,697
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13705 SE 54th Ct Summerfield, FL 3.0 2.0 1416 $1,895 $1.34 22d 1 0.73mi
13609 SE 53rd Ave Summerfield, FL 3.0 2.0 1270 $1,940 $1.53 22d 1 0.89mi

Listing history 14 events

  1. 2026-06-18
    days on market $189,900 Active 18 DOM
  2. 2026-06-17
    days on market $189,900 Active 17 DOM
  3. 2026-06-16
    days on market $189,900 Active 16 DOM
  4. 2026-06-15
    days on market $189,900 Active 15 DOM
  5. 2026-06-14
    days on market $189,900 Active 13 DOM
  6. 2026-06-13
    days on market $189,900 Active 12 DOM
  7. 2026-06-10
    days on market $189,900 Active 10 DOM
  8. 2026-06-09
    days on market $189,900 Active 9 DOM
  9. 2026-06-08
    days on market $189,900 Active 8 DOM
  10. 2026-06-07
    days on market $189,900 Active 7 DOM
  11. 2026-06-03
    days on market $189,900 Active 3 DOM
  12. 2026-06-02
    days on market $189,900 Active 2 DOM
  13. 2026-06-01
    remarks 693-char remark
  14. 2026-06-01
    listed $189,900 Active 1 DOM

ⓘ 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
$2,277 · $190/mo
Projected year-2 tax
$2,277 · $190/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 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 · 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
$25,885
− Mortgage interest
−$10,637
− Property taxes
−$2,277
− Insurance
−$950
− Repairs & maintenance
−$2,071
− Management
−$2,071
− Depreciation
−$5,524
Taxable income
$2,355
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$565
After-tax cash flow
$4,707/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
19,167
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

+1086.9% since first listed
4 events — show timeline
  • 2026-05-31 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2004-09-20 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2003-09-20 Listed $84,900 Stellar MLS as Distributed by MLS Grid
  • 2000-02-15 Sold (Public Records) $16,000 Public Records

Property tax history

+13.5%/yr

Latest (2025): $2,277 · +11.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…