CashFlowRE
Sign in Sign up
3464 SE 91st Pl
C- Composite 54.19
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 +17.9/30.0
  • ARV discount +14.1/15.0
  • DSCR +5.6/10.0
  • 1% rule +3.9/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

3464 SE 91st Pl · Ocala, FL 34480
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 67 Days on market
Built 2002 9,583 sqft lot $156/sqft · 15% below area Est $222k · 15% under

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

Listing remarks MLS

Completely Renovated 3-Bedroom Home with 0.21 Acre Lot – Move-In Ready Under $190K Central AC, Granite Counters, and Updated Interior Throughout Recently and extensively renovated, this home has been fully transformed from its previous condition into a clean, modern, move-in ready living space. Central AC | New granite countertops | Updated flooring | Fresh interior paint | MOVE-IN READY Beautifully updated 3-bedroom home located in a quiet area of Ocala, offering the perfect combination of modern interior finishes, functional layout, and everyday comfort in a price range where updated homes are limited. Inside, you’ll find a bright and inviting layout with fresh paint, updated flooring, and a renovated kitchen featuring new granite countertops, updated cabinetry, and modern finishes—perfect for everyday living and entertaining. The overall renovation creates a cohesive, refreshed feel throughout the home, making it ideal for buyers seeking a turn-key property. The flexible layout allows for a variety of living arrangements, including space for a home office, guest room, or additional living areas. Each space feels clean, updated, and ready for immediate use. Step outside and enjoy a property with room to personalize outdoor living, gardening, or simply relax in a peaceful setting. Conveniently located near shopping, dining, and everyday essentials, this home offers both comfort and convenience. Homes with this level of interior renovation and move-in ready condition are increasingly hard to find in this price range—schedule your showing today.

Key facts

  • Renovated kitchen
  • Updated interior
  • Peaceful setting

Tags

GRANITE COUNTERSUPDATED INTERIORRENOVATED KITCHENFLEXIBLE LIVING SPACEOUTDOOR LIVINGPEACEFUL SETTING

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 $159 ($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 $169k (11.0% below list).
  • Recommended offer: $169k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 4.1% in Ocala — 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 (#476 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: Belleview-Santos Elementary School (math 41% / reading 41%, grade F, #1,454 of 2,144 statewide, top 69%, 570 students, 66% 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 61% FRL track the district average.
  • Market conditions: Rents rising (+2.8%/yr); 350 active listings in the ZIP; solid renter incomes; 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 67 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y 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 $108k; list at $190k implies a 76% 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,046 (11.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 11% 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. 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?
  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
0.89%
Cap rate
7.30%
Cash-on-cash
3.59%
DSCR
1.16
GRM
9.4

CMA / ARV

ARV (median comp)
$222,469
List price
$189,900
Delta
-14.64%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3376 SE 93rd Pl 0.21mi 3/2.0 1,296 (+7%) 8mo $179,000 $138 72

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 · 2.84% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.61×
Total profit
$-20,966
Equity at exit
$28,315
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-6,552
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 34480

Home prices YoY
-28.7%
Rents YoY
2.8%
Active inventory
350
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,690 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$101 /mo · $1,216/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$159

Break-even live

Break-even rent $1,489
Max offer price $189,900
Occupancy floor 86%

Sensitivity live

Price -10% $267 -5% $213 +0% $159 +5% $105 +10% $52
Rent -10% $26 -5% $92 +0% $159 +5% $226 +10% $293
Rate -1.0pp $255 -0.5pp $207 base $159 +0.5pp $110 +1.0pp $60

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.

Listing history 37 events

  1. 2026-06-21
    days on market $189,900 Active 67 DOM
  2. 2026-06-18
    days on market $189,900 Active 64 DOM
  3. 2026-06-17
    days on market $189,900 Active 63 DOM
  4. 2026-06-16
    days on market $189,900 Active 62 DOM
  5. 2026-06-15
    days on market $189,900 Active 61 DOM
  6. 2026-06-14
    days on market $189,900 Active 59 DOM
  7. 2026-06-13
    days on market $189,900 Active 58 DOM
  8. 2026-06-10
    days on market $189,900 Active 56 DOM
  9. 2026-06-09
    days on market $189,900 Active 55 DOM
  10. 2026-06-08
    days on market $189,900 Active 54 DOM
  11. 2026-06-07
    days on market $189,900 Active 53 DOM
  12. 2026-06-03
    days on market $189,900 Active 49 DOM
  13. 2026-06-02
    days on market $189,900 Active 48 DOM
  14. 2026-06-01
    days on market $189,900 Active 47 DOM
  15. 2026-05-31
    days on market $189,900 Active 46 DOM
  16. 2026-05-30
    days on market $189,900 Active 45 DOM
  17. 2026-04-15
    listed $189,900 Active 1601-char remark
    Show marketing remark (1601 chars)

    Completely Renovated 3-Bedroom Home with 0.21 Acre Lot – Move-In Ready Under $190K Central AC, Granite Counters, and Updated Interior Throughout Recently and extensively renovated, this home has been fully transformed from its previous condition into a clean, modern, move-in ready living space. Central AC | New granite countertops | Updated flooring | Fresh interior paint | MOVE-IN READY Beautifully updated 3-bedroom home located in a quiet area of Ocala, offering the perfect combination of modern interior finishes, functional layout, and everyday comfort in a price range where updated homes are limited. Inside, you’ll find a bright and inviting layout with fresh paint, updated flooring, and a renovated kitchen featuring new granite countertops, updated cabinetry, and modern finishes—perfect for everyday living and entertaining. The overall renovation creates a cohesive, refreshed feel throughout the home, making it ideal for buyers seeking a turn-key property. The flexible layout allows for a variety of living arrangements, including space for a home office, guest room, or additional living areas. Each space feels clean, updated, and ready for immediate use. Step outside and enjoy a property with room to personalize outdoor living, gardening, or simply relax in a peaceful setting. Conveniently located near shopping, dining, and everyday essentials, this home offers both comfort and convenience. Homes with this level of interior renovation and move-in ready condition are increasingly hard to find in this price range—schedule your showing today.

  18. 2026-03-20
    soldstatus $108,000
  19. 2026-02-03
    soldstatus $85,000 Closed 226-char remark
    Show marketing remark (226 chars)

    This 3 bedroom, 2 bath manufactured home sits in a quiet neighborhood close to all amenities. Whether you're envisioning a profitable rental or a primary residence, this property has the potential. Call for your showing today!

  20. 2026-01-05
    price $119,000 226-char remark
    Show marketing remark (226 chars)

    This 3 bedroom, 2 bath manufactured home sits in a quiet neighborhood close to all amenities. Whether you're envisioning a profitable rental or a primary residence, this property has the potential. Call for your showing today!

  21. 2025-09-30
    listed $129,000 Active 226-char remark
    Show marketing remark (226 chars)

    This 3 bedroom, 2 bath manufactured home sits in a quiet neighborhood close to all amenities. Whether you're envisioning a profitable rental or a primary residence, this property has the potential. Call for your showing today!

  22. 2025-08-31
    historical
  23. 2025-08-27
    price $140,000
  24. 2024-11-06
    listed $100,000 Active
  25. 2023-12-30
    historical
  26. 2023-12-13
    price $35,000
  27. 2023-11-12
    status Active
  28. 2023-10-31
    status Pending
  29. 2023-08-10
    status Active
  30. 2023-07-31
    historical
  31. 2023-05-19
    status Active
  32. 2023-05-16
    status Pending
  33. 2023-03-06
    status Active
  34. 2023-03-02
    status Pending
  35. 2023-01-20
    listed $32,500 Active
  36. 2003-01-09
    soldstatus $32,000
  37. 1979-01-01
    soldstatus $7,500

ⓘ 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
$1,216 · $101/mo
Projected year-2 tax
$1,576 · $131/mo
Expected delta
+$360/yr (+$30/mo · 29.6%)

ⓘ 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 · 19 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
$20,286
− Mortgage interest
−$10,637
− Property taxes
−$1,216
− Insurance
−$950
− Repairs & maintenance
−$1,623
− Management
−$1,623
− Depreciation
−$5,524
Taxable loss
−$1,287
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$309
After-tax cash flow
$2,219/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 — Ocala

Score
69/100
State rank
#476
US rank
#8461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
263,375
Metro
Ocala, FL
Population (ZIP)
23,517
Household income
$77,557
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
169.0

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 (73%)
Race & ethnicity
White 73% Hispanic / Latino 15% Two or more races 11% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 5% Cuban 2% Dominican 2%
Common ancestry
Italian 3% Slovak 3% Lithuanian 2%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 9% Other Asian/Pacific 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
▼ -85.60%
Current HPI
212.4262
Rent YoY
▲ 2.84%
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

+2432.0% since first listed
21 events — show timeline
  • 2026-04-15 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Sold (Public Records) $108,000 Public Records
  • 2026-02-03 Sold (MLS) $85,000 NFMLS
  • 2026-01-05 Price Changed $119,000 NFMLS
  • 2025-09-30 Listed $129,000 NFMLS
  • 2025-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-08-27 Price Changed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-06 Listed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2023-12-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-12-13 Price Changed $35,000 Stellar MLS as Distributed by MLS Grid
  • 2023-11-12 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-10-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-08-10 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-07-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-05-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-05-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-03-06 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-03-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-01-20 Listed $32,500 Stellar MLS as Distributed by MLS Grid
  • 2003-01-09 Sold (Public Records) $32,000 Public Records
  • 1979-01-01 Sold (Public Records) $7,500 Public Records

Property tax history

+9.8%/yr

Latest (2025): $1,216 · +96.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…