CashFlowRE
Sign in Sign up
10448 SE 148th Pl
C- Composite 53.23
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 +26.1/30.0
  • DSCR +8.8/10.0
  • 1% rule +6.3/10.0
  • 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

$125,000

10448 SE 148th Pl · The Villages, FL 34491
2 bd · 1.0 ba · 648 sqft · Manufactured public records · 75 Days on market
Built 1974 9,583 sqft lot $193/sqft · 65% above area Est $104k · 21% over

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

Listing remarks MLS

Come check out this charming, recently remodeled getaway home located in Summerfield near Lake Weir. The property features several significant updates, including newer plumbing, a new water heater, and brand-new appliances. Its prime location offers convenient access to both The Villages and Ocala. Plus big bonus room and shed that has electricity and water. Plus the home has a large front bonus are as well. Come check this home out.

Key facts

  • New water heater
  • Newer plumbing
  • Brand-new appliances

Tags

REMODELED GETAWAY HOMENEWER PLUMBINGNEW WATER HEATERBRAND-NEW APPLIANCESPRIME LOCATION

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 $125k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $118k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 5.0% in The Villages — 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 70/100 on livability (#431 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, housing A; Watch: amenities F, commute F, health & safety 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: 705 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 $864 of loan paydown is wiped out by about $4k 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 75 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; list at $125k implies a 98% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 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 1974 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.13%
Cap rate
9.30%
Cash-on-cash
10.75%
DSCR
1.48
GRM
7.4

CMA / ARV

ARV (median comp)
$103,612
List price
$125,000
Delta
20.64%
Verdict
OVERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-304
Equity at exit
$18,638
10-year hold
IRR
9.4%
Equity multiple
1.73×
Total profit
$25,385
Equity at exit
$10,808

Cash invested: $35,000 (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 34491

Home prices YoY
-35.0%
Active inventory
705
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,416 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$98 /mo · $1,174/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$313

Break-even live

Break-even rent $1,020
Max offer price $125,000
Occupancy floor 73%

Sensitivity live

Price -10% $384 -5% $349 +0% $313 +5% $278 +10% $243
Rent -10% $202 -5% $258 +0% $313 +5% $369 +10% $425
Rate -1.0pp $376 -0.5pp $345 base $313 +0.5pp $281 +1.0pp $248

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
$31,250
Closing costs
$3,750
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. 2026-06-18
    days on market $125,000 Active 75 DOM
  2. 2026-06-17
    days on market $125,000 Active 74 DOM
  3. 2026-06-16
    days on market $125,000 Active 73 DOM
  4. 2026-06-15
    days on market $125,000 Active 72 DOM
  5. 2026-06-14
    days on market $125,000 Active 70 DOM
  6. 2026-06-13
    days on market $125,000 Active 69 DOM
  7. 2026-06-10
    days on market $125,000 Active 67 DOM
  8. 2026-06-09
    days on market $125,000 Active 66 DOM
  9. 2026-06-08
    days on market $125,000 Active 65 DOM
  10. 2026-06-07
    days on market $125,000 Active 64 DOM
  11. 2026-06-03
    pricedays on market $125,000 Active 60 DOM
  12. 2026-06-02
    days on market $129,900 Active 59 DOM
  13. 2026-06-01
    days on market $129,900 Active 58 DOM
  14. 2026-05-31
    days on market $129,900 Active 57 DOM
  15. 2026-05-30
    days on market $129,900 Active 56 DOM
  16. 2026-05-01
    price $129,900 438-char remark
    Show marketing remark (438 chars)

    Come check out this charming, recently remodeled getaway home located in Summerfield near Lake Weir. The property features several significant updates, including newer plumbing, a new water heater, and brand-new appliances. Its prime location offers convenient access to both The Villages and Ocala. Plus big bonus room and shed that has electricity and water. Plus the home has a large front bonus are as well. Come check this home out.

  17. 2026-04-04
    listed $135,000 Active 438-char remark
    Show marketing remark (438 chars)

    Come check out this charming, recently remodeled getaway home located in Summerfield near Lake Weir. The property features several significant updates, including newer plumbing, a new water heater, and brand-new appliances. Its prime location offers convenient access to both The Villages and Ocala. Plus big bonus room and shed that has electricity and water. Plus the home has a large front bonus are as well. Come check this home out.

  18. 2023-06-27
    soldstatus $63,000
  19. 2023-06-22
    soldstatus $63,000 Closed 186-char remark
    Show marketing remark (186 chars)

    This mobile home located in the Orange Blossom Hills, is situated on a beautiful lot with a tree lined driveway located close enough to enjoy the amenities of The Villages and Lake Weir.

  20. 2023-05-13
    status Pending 186-char remark
    Show marketing remark (186 chars)

    This mobile home located in the Orange Blossom Hills, is situated on a beautiful lot with a tree lined driveway located close enough to enjoy the amenities of The Villages and Lake Weir.

  21. 2023-04-28
    listed $70,900 Active 186-char remark
    Show marketing remark (186 chars)

    This mobile home located in the Orange Blossom Hills, is situated on a beautiful lot with a tree lined driveway located close enough to enjoy the amenities of The Villages and Lake Weir.

  22. 1996-03-28
    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
$1,174 · $98/mo
Projected year-2 tax
$1,174 · $98/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 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
$16,996
− Mortgage interest
−$7,002
− Property taxes
−$1,174
− Insurance
−$625
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$3,636
Taxable income
$1,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$441
After-tax cash flow
$3,320/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 — The Villages

Score
70/100
State rank
#431
US rank
#7363

Category grades

Amenities F Commute F Cost of living B- Crime A+ Employment B+ Housing A Health & safety F 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

+477.3% since first listed
7 events — show timeline
  • 2026-05-01 Price Changed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-04 Listed $135,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-27 Sold (Public Records) $63,000 Public Records
  • 2023-06-22 Sold (MLS) $63,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-04-28 Listed $70,900 Stellar MLS as Distributed by MLS Grid
  • 1996-03-28 Sold (Public Records) $22,500 Public Records

Property tax history

+14.4%/yr

Latest (2025): $1,174 · +23.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…