CashFlowRE
Sign in Sign up
1966 Lockey Ave
B Composite 73.43
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

1966 Lockey Ave · Sneads, FL 32460
3 bd · 1.0 ba · 868 sqft · Manufactured public records · 301 Days on market
Built 1971 0.46 ac lot ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is a well maintained older moble home that has 3BR/2full Baths, there is a large front screen porch, large fenced yard, outdoor freestanding screen building. The home has central heat and cool, metal roof and more.

Key facts

  • Metal roof
  • Large fenced yard
  • 0.46 acre lot

Tags

LARGE FRONT SCREEN PORCHLARGE FENCED YARDCENTRAL HEAT AND COOLMETAL ROOF

Property features AI

Exterior

  • Parking: Two covered parking spaces
  • Utilities: Electricity available; Public sewer
  • Home design: Single-wide mobile home; Zoned for single-family residential
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Screened porch; Full fenced yard; Paved lot access; City street frontage on a public maintained road

Interior

  • Kitchen: Gas range
  • Bedrooms: Three bedrooms (dimensions: 13.3 x 12.7; 11.4 x 9.2; 19.2 x 9.2)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Porch (screened) listed under exterior but provides covered outdoor living
  • Laundry & utility: Electric water heater

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/1.0-bath manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#682 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Jackson (rural): math 47% / reading 54% proficiency, ranked #39 of 73 in FL (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 36 active listings in the ZIP; 153 units permitted in Jackson County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $802 of equity ($622 loan paydown + $180 appreciation (0.2% local appreciation)).
  • Jackson County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 301 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 301 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.35%
Cap rate
10.76%
Cash-on-cash
15.96%
DSCR
1.71
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.61×
Total profit
$15,372
Equity at exit
$27,005
10-year hold
IRR
17.1%
Equity multiple
2.92×
Total profit
$48,398
Equity at exit
$33,190

Cash invested: $25,172 (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 32460

Home prices YoY
0.1%
Active inventory
36
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,210 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$268

Break-even live

Break-even rent $871
Max offer price $89,900
Occupancy floor 73%

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
$22,475
Closing costs
$2,697
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 3 events

  1. 2026-05-20
    status Pending
  2. 2025-09-26
    price $89,900
  3. 2025-07-23
    listed $99,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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 4 unhealthy d/yr today · 6 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
$14,524
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$1,247
− Repairs & maintenance
−$1,162
− Management
−$1,162
− Depreciation
−$2,615
Taxable income
$1,953
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$2,752/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
Jackson
NCES district ID
1200960
Math proficiency
47% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$36,824
Composite
41.92/100
National rank
#3358
State rank
#39 of 73 in FL

Livability — Sneads

Score
64/100
State rank
#682
US rank
#14148

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sneads, FL
Population (ZIP)
5,303

Population outlook (Jackson County) Hauer SSP2

Today (2025)
46,095 people
By 2030
44,432 · -3.6%
By 2040
41,077 · -10.9%
By 2050
37,587 · -18.5%
By 2075
28,921 · -37.3%
By 2100
19,332 · -58.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 57% Black 28% Hispanic / Latino 7% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Italian 2% Hispanic 1%
Foreign-born
4% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+46.1) · D 26.7% · R 72.7%
2008→2024 swing
-18.0pp toward R · 2008: -28.0pp · 2024: -46.1pp
All cycles
2024: R+46.1 2020: R+38.9 2016: R+37.4 2012: R+29.0 2008: R+28.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.20%
Current HPI
154.5563
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

-10.0% since first listed
3 events — show timeline
  • 2026-05-20 Pending CPARMLS
  • 2025-09-26 Price Changed $89,900 CPARMLS
  • 2025-07-23 Listed $99,900 CPARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…