CashFlowRE
Sign in Sign up
No image
B- Composite 68.85
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,800

219 Anthony Ave · Interlachen, FL 32148
2 bd · 1.5 ba · 684 sqft · Manufactured public records · 485 Days on market
Built 1972 9,583 sqft lot ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * INVESTOR SPECIAL * * This completely gutted mobile home is a blank slate, ready for your creative touch! With new subflooring already installed, this property offers a solid start for a full renovation. Located in a desirable neighborhood near Silver Lake and Clearwater Lake, this lot provides the perfect mix of privacy and convenience—enjoy a peaceful country feel while being just minutes from shopping, dining, and endless outdoor recreation. The property is fully fenced and comes equipped with a well, septic tank, and power pole, saving you time and money on utilities and NO IMPACT FEES! This is an opportunity you don't want to miss. Call today for more details!

Key facts

  • Fully fenced
  • Power pole
  • Septic tank

Tags

GUTTED MOBILE HOMENEW SUBFLOORINGFULLY FENCEDWELLSEPTIC TANKPOWER POLE

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (1 space); Off-street parking
  • Utilities: Electricity available; Sewer available; Septic tank
  • Home design: Manufactured home (Mobile Home)
  • Exterior features: Covered front porch; Fenced yard; Cleared lot

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: No built-in appliances listed

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/1.5-bath manufactured listed at $55k.

Deal economics

  • At list price, monthly cash flow is $489 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.0% vs local median 5.6% in Interlachen — 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 67/100 on livability (#540 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 759 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $379 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 485 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (9%) 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; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,224 (12.0% below list)

Questions for the listing agent

  1. It's been on market 485 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 1972 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.02%
Cap rate
16.99%
Cash-on-cash
38.21%
DSCR
2.70
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$114,228
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
602 Junior Lake Dr 0.56mi 2/1.5 660 (-4%) 4mo $38,050 $58 64
122 Arden Ave 0.56mi 3/3.0 (+1) 720 (+5%) 6mo $120,000 $167 49
116 Guy Ave 0.71mi 2/1.5 728 (+6%) 19mo $126,500 $174 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.3%
Equity multiple
2.45×
Total profit
$22,259
Equity at exit
$8,171
10-year hold
IRR
41.2%
Equity multiple
4.88×
Total profit
$59,535
Equity at exit
$4,738

Cash invested: $15,344 (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 32148

Home prices YoY
-5.8%
Active inventory
759
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,106 medium interval (Pro) →
Mortgage (P&I)
$287
Tax from tax record
$75 /mo · $895/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$489

Break-even live

Break-even rent $487
Max offer price $54,800
Occupancy floor 51%

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
$13,700
Closing costs
$1,644
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
707 Dawn Ave Interlachen, FL 2.0 1.0 676 $975 $1.44 21d 1 0.72mi
123 Hayman Dr Interlachen, FL 2.0 1.0 598 $1,250 $2.09 23d 1 1.44mi
125 Hayman Dr Interlachen, FL 2.0 1.0 642 $1,250 $1.95 23d 1 1.46mi

Listing history 18 events

  1. 2026-06-18
    days on market $54,800 Active 485 DOM
  2. 2026-06-17
    days on market $54,800 Active 484 DOM
  3. 2026-06-16
    days on market $54,800 Active 483 DOM
  4. 2026-06-15
    days on market $54,800 Active 482 DOM
  5. 2026-06-13
    days on market $54,800 Active 480 DOM
  6. 2026-06-10
    days on market $54,800 Active 476 DOM
  7. 2026-06-08
    days on market $54,800 Active 475 DOM
  8. 2026-06-07
    days on market $54,800 Active 474 DOM
  9. 2026-06-05
    days on market $54,800 Active 471 DOM
  10. 2026-06-03
    days on market $54,800 Active 470 DOM
  11. 2026-06-02
    days on market $54,800 Active 469 DOM
  12. 2026-06-01
    days on market $54,800 Active 468 DOM
  13. 2026-05-31
    days on market $54,800 Active 467 DOM
  14. 2025-08-16
    status Active
  15. 2025-08-11
    historical
  16. 2025-07-07
    price $54,800
  17. 2025-04-03
    price $55,000
  18. 2025-02-11
    listed $60,000 Active

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$895 · $75/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 6/10 Major
  • 🌡 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 2/10 Low 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
$13,266
− Mortgage interest
−$3,070
− Property taxes
−$895
− Insurance
−$274
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$1,594
Taxable income
$5,311
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,275
After-tax cash flow
$4,588/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Interlachen

Score
67/100
State rank
#540
US rank
#10162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
11,580
Population (ZIP)
11,580

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 8% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.98%
Current HPI
277.2763
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

-8.7% since first listed
5 events — show timeline
  • 2025-08-16 Relisted realMLS
  • 2025-08-11 Listing Removed realMLS
  • 2025-07-07 Price Changed $54,800 realMLS
  • 2025-04-03 Price Changed $55,000 realMLS
  • 2025-02-11 Listed $60,000 realMLS

Property tax history

+2.2%/yr

Latest (2025): $895 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…