CashFlowRE
Sign in Sign up
2142 SE 185th Ter
C Composite 58.18
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 +25.5/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

2142 SE 185th Ter · Silver Springs Shores East, FL 34488
2 bd · 1.0 ba · 460 sqft · Manufactured public records · 62 Days on market
Built 1965 7,405 sqft lot

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

Listing remarks MLS

Great value on two structures. The first is a well-maintained mobile home that has been lovingly cared for and is in exceptional condition for its age. Enjoy a large living room and breezy front porch for relaxing, while a cozy computer nook offers the perfect space for work or study. The second structure is a concrete block building, perfect for additional living space or workshop. The 299 sq foot concrete building has a new shower, a toilet, washing machine and dryer and stove. The home has public water access and a septic tank. Quiet living with a view of a wooded lot.

Key facts

  • Breezy front porch
  • New shower
  • Washing machine

Tags

TWO SEPARATE BUILDINGSBREEZY FRONT PORCHCONCRETE BLOCK BUILDINGNEW SHOWERNEW TOILETWASHING MACHINE

Property features AI

Finance

  • Other: Lot about 0.17 acres (approx. 50x125)
  • Financial info: No additional financial details provided
  • HOA & community: No HOA

Exterior

  • Parking: No parking details provided
  • Security: No security details provided
  • Utilities: Public water; Septic tank; Electricity available
  • Home design: Residential mobile home (single wide); One story; Faces east; Entry level: One
  • Construction: Metal roof; Other construction materials; Crawlspace foundation; Built as single wide mobile home
  • Exterior features: Exterior lighting; Paved road access

Interior

  • Kitchen: Cooktop; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan
  • Laundry & utility: Laundry: Other

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/1.0-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 5.1% in Silver Springs Shores East — 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: area grade C — 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.
  • Zoned schools: Fort Mccoy School (math 35% / reading 35%, grade F, #1,697 of 2,144 statewide, top 80%, 964 students, 73% FRL); Lake Weir High School (math 23% / reading 34%, grade F, #458 of 667 statewide, top 69%, 1,483 students, 68% FRL).
  • Market conditions: 202 active listings in the ZIP; 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 $691 of loan paydown is wiped out by about $3k 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 62 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask is 8982% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $70k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.07%
Cap rate
9.09%
Cash-on-cash
10.00%
DSCR
1.44
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-1,377
Equity at exit
$14,895
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$17,778
Equity at exit
$8,638

Cash invested: $27,972 (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 34488

Home prices YoY
-26.1%
Active inventory
202
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,066 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$44 /mo · $523/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$233

Break-even live

Break-even rent $771
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $290 -5% $261 +0% $233 +5% $205 +10% $177
Rent -10% $149 -5% $191 +0% $233 +5% $275 +10% $317
Rate -1.0pp $283 -0.5pp $258 base $233 +0.5pp $207 +1.0pp $181

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
$24,975
Closing costs
$2,997
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.

Listing history 22 events

  1. 2026-05-07
    status Pending
  2. 2026-05-07
    historical $850
  3. 2026-05-06
    price $850
  4. 2026-04-25
    price $99,900
  5. 2026-03-07
    listed $1,100
  6. 2026-03-06
    listed $149,900 Active
  7. 2025-03-13
    soldstatus $70,000 Closed 578-char remark
    Show marketing remark (578 chars)

    Great value on two structures. The first is a well-maintained mobile home that has been lovingly cared for and is in exceptional condition for its age. Enjoy a large living room and breezy front porch for relaxing, while a cozy computer nook offers the perfect space for work or study. The second structure is a concrete block building, perfect for additional living space or workshop. The 299 sq foot concrete building has a new shower, a toilet, washing machine and dryer and stove. The home has public water access and a septic tank. Quiet living with a view of a wooded lot.

  8. 2025-03-05
    soldstatus $70,000
  9. 2025-02-06
    status Pending 578-char remark
    Show marketing remark (578 chars)

    Great value on two structures. The first is a well-maintained mobile home that has been lovingly cared for and is in exceptional condition for its age. Enjoy a large living room and breezy front porch for relaxing, while a cozy computer nook offers the perfect space for work or study. The second structure is a concrete block building, perfect for additional living space or workshop. The 299 sq foot concrete building has a new shower, a toilet, washing machine and dryer and stove. The home has public water access and a septic tank. Quiet living with a view of a wooded lot.

  10. 2025-01-30
    listed $89,900 Active 578-char remark
    Show marketing remark (578 chars)

    Great value on two structures. The first is a well-maintained mobile home that has been lovingly cared for and is in exceptional condition for its age. Enjoy a large living room and breezy front porch for relaxing, while a cozy computer nook offers the perfect space for work or study. The second structure is a concrete block building, perfect for additional living space or workshop. The 299 sq foot concrete building has a new shower, a toilet, washing machine and dryer and stove. The home has public water access and a septic tank. Quiet living with a view of a wooded lot.

  11. 2023-07-12
    soldstatus $60,000 Closed 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  12. 2023-06-20
    status Pending 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  13. 2023-05-31
    status Active 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  14. 2023-05-31
    price $60,000 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  15. 2023-03-03
    status Pending 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  16. 2023-02-08
    status Active 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  17. 2023-01-29
    historical 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  18. 2023-01-27
    status Active 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  19. 2023-01-27
    price $55,000 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  20. 2022-12-19
    status Pending 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  21. 2022-12-01
    listed $35,000 Active 514-char remark
    Show marketing remark (514 chars)

    Cash only! Tenant recently moved out. The home is in livable condition. This could be a 2 bedroom mobile home if you put a window unit in the second back room. This comes with a 299 square feet concrete building on the property. The building has plumbing and electricity ran to it with a washer and dryer inside. This could also serve as a separate bedroom. The mobile home has a large screened in porch with a very quiet view. The property adjacent is also being sold. Owner will sell them together or separately.

  22. 1981-01-01
    soldstatus $6,500

ⓘ 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
$523 · $44/mo
Projected year-2 tax
$829 · $69/mo
Expected delta
+$306/yr (+$26/mo · 58.5%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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
$12,793
− Mortgage interest
−$5,596
− Property taxes
−$523
− Insurance
−$500
− Repairs & maintenance
−$1,023
− Management
−$1,023
− Depreciation
−$2,906
Taxable income
$1,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$2,504/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 — Silver Springs Shores East

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

Census & demographics

Population (ZIP)
11,525

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Black 8%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Serbian 2% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 2%

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
▼ -80.45%
Current HPI
227.3763
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1436.9% since first listed
22 events — show timeline
  • 2026-05-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Rental Removed $850 STELLARMLS
  • 2026-05-06 Price Changed $850 STELLARMLS
  • 2026-04-25 Price Changed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-07 Listed for Rent $1,100 STELLARMLS
  • 2026-03-06 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-13 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-05 Sold (Public Records) $70,000 Public Records
  • 2025-02-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-01-30 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2023-07-12 Sold (MLS) $60,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-05-31 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-05-31 Price Changed $60,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-02-08 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-01-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-01-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-01-27 Price Changed $55,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-12-01 Listed $35,000 Stellar MLS as Distributed by MLS Grid
  • 1981-01-01 Sold (Public Records) $6,500 Public Records

Property tax history

+2.5%/yr

Latest (2025): $523 · +65.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…