CashFlowRE
Sign in Sign up
14479 SW 43rd Court Rd
D+ Composite 49.4
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • 1% rule +5.0/10.0
  • DSCR +4.3/10.0
  • Schools +3.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$175,000

14479 SW 43rd Court Rd · Marion Oaks, FL 34473
2 bd · 2.0 ba · 1,557 sqft · SingleFamily public records · 55 Days on market
Built 1979 8,276 sqft lot $112/sqft · 24% below area Est $231k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Short Sale. 3 bedroom, 2 bath home with a 1-car garage featuring a split floor plan and tile flooring throughout. The home offers multiple living spaces including a living room, family room, and two bonus rooms providing flexible use options. The upgraded galley-style kitchen opens to the main living areas. Exterior features include an in-ground pool, fenced yard, and a private patio area accessible from one of the bedrooms. Additional finished bonus space is located off the garage. Short sale – subject to lender approval. Third party processor required. Additional Photos to come.

Key facts

  • 8,276 sq ft lot
  • Garage
  • Pool

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $29 ($352/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 $175k (0.3% below list).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 4.8% in Marion Oaks — 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 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; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $5k 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 55 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.00%
Cap rate
6.49%
Cash-on-cash
0.72%
DSCR
1.03
GRM
8.4

CMA / ARV

ARV (median comp)
$231,383
List price
$175,000
Delta
-24.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4095 SW 144th St 0.16mi 3/2.0 (+1) 1,483 (-5%) 12mo $206,000 $139 70
14742 SW 43rd Terrace Rd 0.36mi 3/2.0 (+1) 1,514 (-3%) 15mo $272,500 $180 61
14556 SW 45th Cir 0.16mi 3/2.0 (+1) 1,378 (-12%) 14mo $238,900 $173 57
14090 SW 34th Terrace Rd 0.48mi 3/2.0 (+1) 1,568 (+1%) 19mo $128,500 $82 55
14001 SW 34th Terrace Rd 0.57mi 2/2.0 1,691 (+9%) 8mo $335,000 $198 52
14870 SW 43rd Ct 0.42mi 3/2.0 (+1) 1,458 (-6%) 15mo $303,500 $208 52
14526 SW 43rd Court Rd 0.06mi 3/2.0 (+1) 1,344 (-14%) 21mo $209,000 $156 52
14256 SW 43rd Court Rd 0.29mi 2/2.0 1,387 (-11%) 24mo $247,000 $178 48
14530 SW 35th Terrace Rd 0.37mi 2/2.0 1,325 (-15%) 18mo $199,000 $150 43
3573 SW 147th Lane Rd 0.59mi 3/2.0 (+1) 1,328 (-15%) 7mo $179,900 $135 37
14040 SW 48th Avenue Rd 0.74mi 3/2.0 (+1) 1,324 (-15%) 20mo $250,000 $189 19

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.9%
Equity multiple
0.36×
Total profit
$-31,492
Equity at exit
$26,093
10-year hold
IRR
-20.3%
Equity multiple
0.10×
Total profit
$-44,326
Equity at exit
$15,131

Cash invested: $49,000 (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
8.4×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$359 /mo · $4,304/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$29

Break-even live

Break-even rent $1,708
Max offer price $175,000
Occupancy floor 93%

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
$43,750
Closing costs
$5,250
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
14525 SW 42nd Terrace Rd Ocala, FL 3.0 2.0 1344 $1,850 $1.38 13d 1 0.12mi
4309 SW 143rd Lane Rd Ocala, FL 3.0 2.0 1238 $1,799 $1.45 13d 1 0.22mi
14193 SW 44th Ct Ocala, FL 3.0 2.0 1449 $1,599 $1.10 13d 1 0.42mi
14614 SW 46th Ct Ocala, FL 3.0 2.0 1200 $1,800 $1.50 21d 1 0.45mi
251 Marion Oaks Crse Ocala, FL 3.0 2.0 1373 $1,795 $1.31 21d 1 0.65mi
4004 SW 138th Pl Ocala, FL 3.0 2.0 1348 $1,695 $1.26 21d 1 0.67mi
15018 SW 48th Ave Ocala, FL 3.0 2.0 1413 $1,625 $1.15 13d 1 0.79mi
3567 SW 151st St Ocala, FL 2.0 2.0 1126 $1,450 $1.29 21d 1 0.81mi
3313 SW 147th St Ocala, FL 2.0 2.0 1121 $1,400 $1.25 21d 1 0.83mi
13731 SW 40th Cir Ocala, FL 3.0 2.0 1463 $1,695 $1.16 13d 1 0.83mi
3500 SW 150th Lane Rd Ocala, FL 3.0 2.0 1789 $1,750 $0.98 13d 1 0.84mi
15209 SW 46th Cir Ocala, FL 3.0 2.0 1691 $1,650 $0.98 21d 1 0.84mi
15095 SW 51st Ter Ocala, FL 3.0 2.0 1196 $1,500 $1.25 13d 1 1.05mi
15712 SW 37th Cir Ocala, FL 3.0 2.0 1822 $1,850 $1.02 21d 1 1.06mi
13401 SW 43rd Avenue Rd Ocala, FL 3.0 2.0 1514 $1,900 $1.25 13d 1 1.13mi
14007 SW 30th Terrace Rd Ocala, FL 3.0 2.0 1710 $1,675 $0.98 21d 1 1.13mi
15415 SW 34th Ave Ocala, FL 3.0 2.0 1650 $1,895 $1.15 21d 1 1.17mi
4605 SW 158th Street Rd Ocala, FL 3.0 2.0 1710 $1,695 $0.99 21d 1 1.26mi
2870 SW 143rd Place Rd Ocala, FL 3.0 2.0 2040 $1,850 $0.91 21d 1 1.27mi
576 Marion Oaks Mnr Ocala, FL 3.0 2.0 1710 $1,845 $1.08 13d 1 1.29mi
13341 SW 29th Cir Ocala, FL 3.0 2.0 1596 $1,725 $1.08 13d 1 1.30mi
13341 SW 29th Cir Unit NA Ocala, FL 3.0 2.0 1596 $1,685 $1.06 21d 1 1.30mi
4428 SW 132nd St Ocala, FL 3.0 2.0 1600 $1,700 $1.06 21d 1 1.34mi
2730 SW 145th Place Rd Ocala, FL 3.0 2.0 1373 $1,725 $1.26 21d 1 1.36mi
3011 SW 140th Loop Ocala, FL 3.0 2.0 1335 $1,695 $1.27 21d 1 1.36mi
15760 SW 55th Avenue Rd Ocala, FL 3.0 2.0 1514 $2,000 $1.32 21d 1 1.39mi
5541 SW 153rd Street Rd Ocala, FL 3.0 2.0 1357 $1,700 $1.25 13d 1 1.42mi
15885 SW 35th Court Rd Unit 1 Ocala, FL 3.0 2.0 1201 $1,550 $1.29 21d 1 1.43mi
2632 SW 145th Place Rd Ocala, FL 3.0 2.0 1488 $1,675 $1.13 13d 1 1.44mi
15831 SW 34th Court Rd Ocala, FL 3.0 2.0 1402 $1,715 $1.22 13d 1 1.47mi
2598 SW 147th Pl Ocala, FL 3.0 2.0 1442 $1,750 $1.21 13d 1 1.48mi
15755 SW 33rd Avenue Rd Unit 1 Ocala, FL 3.0 2.0 1107 $1,300 $1.17 21d 1 1.49mi
15434 SW 29th Terrace Rd Ocala, FL 3.0 2.0 1399 $1,780 $1.27 13d 1 1.50mi

Listing history 33 events

  1. 2026-06-13
    remarks 562-char remark
  2. 2026-06-13
    statusdays on market $175,000 Pending 55 DOM
  3. 2026-06-10
    days on market $175,000 Active 54 DOM
  4. 2026-06-09
    days on market $175,000 Active 53 DOM
  5. 2026-06-08
    days on market $175,000 Active 52 DOM
  6. 2026-06-07
    days on market $175,000 Active 51 DOM
  7. 2026-06-03
    days on market $175,000 Active 47 DOM
  8. 2026-06-03
    price $175,000 Active 46 DOM
  9. 2026-06-02
    days on market $200,000 Active 46 DOM
  10. 2026-06-01
    days on market $200,000 Active 45 DOM
  11. 2026-05-31
    days on market $200,000 Active 44 DOM
  12. 2026-05-30
    days on market $200,000 Active 43 DOM
  13. 2026-04-17
    listed $200,000 Active 593-char remark
    Show marketing remark (593 chars)

    Short Sale. 3 bedroom, 2 bath home with a 1-car garage featuring a split floor plan and tile flooring throughout. The home offers multiple living spaces including a living room, family room, and two bonus rooms providing flexible use options. The upgraded galley-style kitchen opens to the main living areas. Exterior features include an in-ground pool, fenced yard, and a private patio area accessible from one of the bedrooms. Additional finished bonus space is located off the garage. Short sale – subject to lender approval. Third party processor required. Additional Photos to come.

  14. 2022-03-23
    soldstatus $270,000 Closed 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  15. 2022-02-10
    status Pending 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  16. 2022-02-04
    price $279,000 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  17. 2022-01-21
    price $285,000 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  18. 2022-01-12
    price $289,000 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  19. 2021-12-16
    listed $295,000 Active 489-char remark
    Show marketing remark (489 chars)

    Are you looking for a pool home to call your own? Then look no further at this 3 bedroom, 2 bathroom, 1 car garage home with work shop. The home boasts a large dining room and living room plus an additional recreational or game room. All tile and laminate floors throughout. New Roof in 2019, new water heater in 2019 as well as A/C in 2019. Both bathrooms have been tastefully updated as well as the kitchen. This is a great home for entertaining so don’t hesitate to check it out!!

  20. 2019-07-17
    soldstatus $112,500
  21. 2019-05-23
    soldstatus $112,500
  22. 2019-04-18
    listed $129,900
  23. 2009-10-27
    soldstatus $159,000
  24. 2009-09-23
    soldstatus $83,500
  25. 2005-02-11
    soldstatus $61,300
  26. 2004-12-06
    historical
  27. 2004-11-03
    listed $92,000
  28. 2004-06-11
    soldstatus $72,500
  29. 2004-05-17
    soldstatus $72,500
  30. 2004-01-17
    listed $76,900
  31. 2003-03-18
    soldstatus $60,000
  32. 2001-12-18
    soldstatus $69,000
  33. 1996-07-16
    soldstatus $62,000

ⓘ 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
$4,304 · $359/mo
Projected year-2 tax
$4,304 · $359/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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 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
$20,942
− Mortgage interest
−$9,803
− Property taxes
−$4,304
− Insurance
−$875
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$5,091
Taxable loss
−$2,482
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$596
After-tax cash flow
$948/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

+222.6% since first listed
21 events — show timeline
  • 2026-04-17 Listed $200,000 Stellar MLS as Distributed by MLS Grid
  • 2022-03-23 Sold (MLS) $270,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-02-04 Price Changed $279,000 Stellar MLS as Distributed by MLS Grid
  • 2022-01-21 Price Changed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2022-01-12 Price Changed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2021-12-16 Listed $295,000 Stellar MLS as Distributed by MLS Grid
  • 2019-07-17 Sold (Public Records) $112,500 Public Records
  • 2019-05-23 Sold (MLS) $112,500 Stellar MLS as Distributed by MLS Grid
  • 2019-04-18 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2009-10-27 Sold (Public Records) $159,000 Public Records
  • 2009-09-23 Sold (Public Records) $83,500 Public Records
  • 2005-02-11 Sold (Public Records) $61,300 Public Records
  • 2004-12-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2004-11-03 Listed $92,000 Stellar MLS as Distributed by MLS Grid
  • 2004-06-11 Sold (Public Records) $72,500 Public Records
  • 2004-05-17 Sold (MLS) $72,500 Stellar MLS as Distributed by MLS Grid
  • 2004-01-17 Listed $76,900 Stellar MLS as Distributed by MLS Grid
  • 2003-03-18 Sold (Public Records) $60,000 Public Records
  • 2001-12-18 Sold (Public Records) $69,000 Public Records
  • 1996-07-16 Sold (Public Records) $62,000 Public Records

Property tax history

+12.1%/yr

Latest (2025): $4,304 · +36.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…