CashFlowRE
Sign in Sign up
3273 Connie Dr
C Composite 59.0
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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +6.6/10.0
  • Schools +4.3/10.0
  • Livability +4.3/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$154,900

3273 Connie Dr · Tallahassee, FL 32311
3 bd · 2.0 ba · 1,168 sqft · Manufactured public records · 324 Days on market
Built 1987 8,712 sqft lot Est $111k · 40% over

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

Listing remarks MLS

Great starter home or investment opportunity with lots of updates. New roof, 4 year old AC, new LVP throughout the living spaces, newer vinyl siding, new countertops, sinks and tub/shower inserts in both bathrooms and a huge newer deck in the back overlooking the greenspace behind the house (no backyard neighbors!!). There's also a great storage room (13x8) attached to the back, a large deck on the front, a huge two car carport and wood burning fireplace for these chilly "winter" nights. And it's in a great location that's just one minute to Walmart and Sam's Club and a quick drive down Apalachee into downtown. Add a splash of paint and make it your own. Or if you're looking for an affordable investment with good returns, look no further!

Key facts

  • Roof
  • New washer & dryer
  • New water heater

Tags

NEW CABINETSNEW VINYL FLOORINGNEW WATER HEATERNEW WASHER & DRYERRE PIPED PLUMBINGROOF

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Driveway
  • Utilities: Public sewer
  • Home design: Double wide mobile home; Crawlspace foundation
  • Construction: Vinyl siding
  • Exterior features: Deck; Publicly maintained road

Interior

  • Kitchen: Refrigerator; Oven; Range; Pantry
  • Bedrooms: Bedroom 2 (12x12); Bedroom 3 (12x12)
  • Flooring: Plank flooring; Vinyl flooring
  • Heating & cooling: Central heating; Electric heating; Wood heating; Central air conditioning; Ceiling fan(s); Electric cooling
  • Interior features: Window treatments; Pantry; Split-bedroom layout; Walk-in closet(s); Fireplace
  • Laundry & utility: Washer; Dryer; Utility 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 $155k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 4.2% in Tallahassee — 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 86/100 on livability (#19 in FL, #429 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment D.
  • Leon (urban): math 48% / reading 53% proficiency, ranked #33 of 73 in FL (top 45%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: J Michael Conley Elementary School At Southwood (math 44% / reading 52%, grade D, #1,171 of 2,144 statewide, top 55%, 657 students, 47% FRL); Fairview Middle School (math 44% / reading 46%, grade D, #310 of 571 statewide, top 56%, 747 students, 58% FRL); James Rickards High School (math 23% / reading 37%, grade F, #441 of 667 statewide, top 67%, 1,581 students, 57% FRL).
  • Market conditions: Rents rising fast (+5.5%/yr); 118 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,765 units permitted in Leon County in 2024 (975 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.
  • Leon County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $43k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 324 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $90k; list at $155k implies a 72% 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 $136,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 324 days. Have you received any prior offers? Is the seller open to a 12% 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. Schools are B-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?
  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
1.16%
Cap rate
9.90%
Cash-on-cash
12.89%
DSCR
1.57
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$110,960
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3297 Connie Dr 0.04mi 3/2.0 1,056 (-10%) 8mo $100,000 $95 75

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 · 5.55% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.21×
Total profit
$9,274
Equity at exit
$23,096
10-year hold
IRR
16.8%
Equity multiple
2.54×
Total profit
$66,605
Equity at exit
$13,393

Cash invested: $43,372 (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 32311

Home prices YoY
-27.5%
Rents YoY
5.5%
Active inventory
118
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,801 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$80 /mo · $957/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$466

Break-even live

Break-even rent $1,211
Max offer price $154,900
Occupancy floor 69%

Sensitivity live

Price -10% $554 -5% $510 +0% $466 +5% $422 +10% $378
Rent -10% $324 -5% $395 +0% $466 +5% $537 +10% $608
Rate -1.0pp $544 -0.5pp $505 base $466 +0.5pp $426 +1.0pp $385

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
$38,725
Closing costs
$4,647
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3373 Apalachee Pkwy Tallahassee, FL 1.0–2.0 1.0–2.0 779 $1,258 $1.61 15d 1 0.29mi
1736 Augustine Pl Tallahassee, FL 3.0 2.0 1400 $2,000 $1.43 23d 1 0.54mi
3148 Dick Wilson Blvd Tallahassee, FL 1.0–3.0 1.0–2.0 1536 $1,940 $1.26 15d 14 0.59mi
2750 Old Saint Augustine Rd Tallahassee, FL 1.0–3.0 1.0–2.0 1230 $1,739 $1.41 23d 2 0.62mi
2250 Bluff Oak Way Tallahassee, FL 1.0–3.0 1.0–2.0 1538 $1,978 $1.29 15d 17 0.78mi
2902 Battle Mountain Rd Tallahassee, FL 2.0 2.0 1160 $1,324 $1.14 23d 4 0.95mi
2074 Midyette Rd Tallahassee, FL 2.0–3.0 2.0 1033 $1,346 $1.30 15d 1 1.00mi
3909 Reserve Dr Tallahassee, FL 1.0–3.0 1.0–2.0 1220 $1,825 $1.50 15d 1 1.04mi
430 Grail Ct Tallahassee, FL 3.0 2.0 1252 $2,300 $1.84 23d 1 1.13mi
1515 Paul Russell Rd #85 Tallahassee, FL 3.0 2.5 1482 $1,400 $0.94 23d 1 1.26mi
432 Merlin Way Tallahassee, FL 3.0 2.0 1453 $2,150 $1.48 23d 1 1.29mi
1572 Keily Run Unit 1572 Tallahassee, FL 2.0 2.0 1200 $1,250 $1.04 23d 1 1.33mi
2912 Capital Park Dr Tallahassee, FL 3.0 2.0 1236 $1,650 $1.33 15d 1 1.37mi
1942 Darryl Dr Unit 1 Tallahassee, FL 2.0 2.0 1200 $2,300 $1.92 23d 1 1.40mi
2001 Old Saint Augustine Rd Tallahassee, FL 1.0–2.0 1.0–2.0 875 $1,436 $1.64 15d 11 1.42mi
2400 Barcelona Ct Tallahassee, FL 3.0 2.0 1080 $1,600 $1.48 15d 1 1.44mi
1872 Darryl Dr Tallahassee, FL 2.0 2.0 1062 $1,500 $1.41 23d 1 1.45mi
3550 Esplanade Way Tallahassee, FL 1.0–3.0 1.0–2.0 1031 $2,028 $1.97 15d 27 1.45mi

Listing history 28 events

  1. 2026-06-22
    days on market $154,900 Active 324 DOM
  2. 2026-06-18
    days on market $154,900 Active 321 DOM
  3. 2026-06-17
    days on market $154,900 Active 320 DOM
  4. 2026-06-16
    days on market $154,900 Active 319 DOM
  5. 2026-06-15
    days on market $154,900 Active 318 DOM
  6. 2026-06-14
    days on market $154,900 Active 316 DOM
  7. 2026-06-10
    days on market $154,900 Active 313 DOM
  8. 2026-06-09
    days on market $154,900 Active 312 DOM
  9. 2026-06-08
    days on market $154,900 Active 311 DOM
  10. 2026-06-07
    days on market $154,900 Active 310 DOM
  11. 2026-06-05
    days on market $154,900 Active 307 DOM
  12. 2026-06-03
    days on market $154,900 Active 306 DOM
  13. 2026-06-02
    days on market $154,900 Active 305 DOM
  14. 2026-06-01
    days on market $154,900 Active 304 DOM
  15. 2026-05-31
    days on market $154,900 Active 303 DOM
  16. 2026-05-30
    days on market $154,900 Active 302 DOM
  17. 2026-01-29
    status Active
  18. 2026-01-29
    price $154,900
  19. 2025-12-12
    historical
  20. 2025-08-11
    price $159,000
  21. 2025-06-13
    listed $160,000 Active
  22. 2023-02-15
    soldstatus $90,000
  23. 2023-02-14
    soldstatus $90,000 Closed 758-char remark
    Show marketing remark (758 chars)

    Great starter home or investment opportunity with lots of updates. New roof, 4 year old AC, new LVP throughout the living spaces, newer vinyl siding, new countertops, sinks and tub/shower inserts in both bathrooms and a huge newer deck in the back overlooking the greenspace behind the house (no backyard neighbors!!). There's also a great storage room (13x8) attached to the back, a large deck on the front, a huge two car carport and wood burning fireplace for these chilly "winter" nights. And it's in a great location that's just one minute to Walmart and Sam's Club and a quick drive down Apalachee into downtown. Add a splash of paint and make it your own. Or if you're looking for an affordable investment with good returns, look no further!

  24. 2023-01-28
    historical Active Under Contract 758-char remark
    Show marketing remark (758 chars)

    Great starter home or investment opportunity with lots of updates. New roof, 4 year old AC, new LVP throughout the living spaces, newer vinyl siding, new countertops, sinks and tub/shower inserts in both bathrooms and a huge newer deck in the back overlooking the greenspace behind the house (no backyard neighbors!!). There's also a great storage room (13x8) attached to the back, a large deck on the front, a huge two car carport and wood burning fireplace for these chilly "winter" nights. And it's in a great location that's just one minute to Walmart and Sam's Club and a quick drive down Apalachee into downtown. Add a splash of paint and make it your own. Or if you're looking for an affordable investment with good returns, look no further!

  25. 2023-01-26
    listed $85,000 Active 758-char remark
    Show marketing remark (758 chars)

    Great starter home or investment opportunity with lots of updates. New roof, 4 year old AC, new LVP throughout the living spaces, newer vinyl siding, new countertops, sinks and tub/shower inserts in both bathrooms and a huge newer deck in the back overlooking the greenspace behind the house (no backyard neighbors!!). There's also a great storage room (13x8) attached to the back, a large deck on the front, a huge two car carport and wood burning fireplace for these chilly "winter" nights. And it's in a great location that's just one minute to Walmart and Sam's Club and a quick drive down Apalachee into downtown. Add a splash of paint and make it your own. Or if you're looking for an affordable investment with good returns, look no further!

  26. 2005-10-26
    soldstatus $53,600
  27. 1993-09-03
    soldstatus $30,700
  28. 1981-08-01
    soldstatus $15,000

ⓘ 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
$957 · $80/mo
Projected year-2 tax
$1,286 · $107/mo
Expected delta
+$329/yr (+$27/mo · 34.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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 4/10 Moderate 6 unhealthy d/yr today · 7 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
$21,609
− Mortgage interest
−$8,677
− Property taxes
−$957
− Insurance
−$774
− Repairs & maintenance
−$1,729
− Management
−$1,729
− Depreciation
−$4,506
Taxable income
$3,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$777
After-tax cash flow
$4,815/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
Leon
NCES district ID
1201110
Math proficiency
48% ▼ -13.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$46,339
Composite
42.84/100
National rank
#3131
State rank
#33 of 73 in FL

Livability — Tallahassee

Score
86/100
State rank
#19
US rank
#429

Category grades

Amenities A+ Commute A+ Cost of living A Crime C+ Employment D Housing A- Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tallahassee, FL
County
Leon County · 294,472 people
City population
294,472
Metro
Tallahassee, FL
Population (ZIP)
21,905
Household income
$81,243
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
795.0

Population outlook (Leon County) Hauer SSP2

Today (2025)
315,507 people
By 2030
330,677 · +4.8%
By 2040
358,465 · +13.6%
By 2050
386,804 · +22.6%
By 2075
465,480 · +47.5%
By 2100
519,959 · +64.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 52% Black 27% Two or more races 10% Hispanic / Latino 9% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Cuban 1%
Common ancestry
Romanian 2% Serbian 2% Slovak 2%
Foreign-born
11% · Canada, Jamaica
Languages at home
86% English-only · Spanish 6% Other Indo-European 3% Other Asian/Pacific 2%

Political lean MEDSL · Leon

2024 margin
Strong D (+21.8) · D 60.3% · R 38.5% · Other 1.2%
2008→2024 swing
-2.5pp toward R · 2008: 24.3pp · 2024: 21.8pp
All cycles
2024: D+21.8 2020: D+28.3 2016: D+25.1 2012: D+23.6 2008: D+24.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.68%
Current HPI
238.8804
Rent YoY
▲ 5.55%
Metro
Tallahassee, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+932.7% since first listed
12 events — show timeline
  • 2026-01-29 Relisted CATRS
  • 2026-01-29 Price Changed $154,900 CATRS
  • 2025-12-12 Listing Removed CATRS
  • 2025-08-11 Price Changed $159,000 CATRS
  • 2025-06-13 Listed $160,000 CATRS
  • 2023-02-15 Sold (Public Records) $90,000 Public Records
  • 2023-02-14 Sold (MLS) $90,000 CATRS
  • 2023-01-28 Contingent CATRS
  • 2023-01-26 Listed $85,000 CATRS
  • 2005-10-26 Sold (Public Records) $53,600 Public Records
  • 1993-09-03 Sold (Public Records) $30,700 Public Records
  • 1981-08-01 Sold (Public Records) $15,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $957 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…