CashFlowRE
Sign in Sign up
13351 NE 19th Ave
B+ Composite 79.23
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
  • Appreciation +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,000

13351 NE 19th Ave · Trenton, FL 32693
2 bd · 1.0 ba · 720 sqft · Manufactured public records · 51 Days on market
Built 1972 0.38 ac lot ↓ 29% since listing

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

Listing remarks MLS

Welcome to affordable living in Trenton, Florida! This 2-bedroom, 1-bath mobile home is located in the quiet community of Oak Grove Village, offering a convenient location close to town, local shops, and everyday essentials. The home features a functional layout with comfortable living spaces, perfect for full-time living or an investment opportunity. Outside, you'll find plenty of added value with multiple covered parking options, including an attached carport on the home as well as a large 2-car carport—ideal for vehicles, boats, or extra storage. A detached shed and attached utility building provide additional space for tools, hobbies, or workshop use, making this property both practical and versatile. Enjoy low-maintenance living in a peaceful setting while still being just minutes from everything Trenton has to offer, and a short drive to the Suwannee River, natural springs, and outdoor recreation that make North Florida so desirable. Whether you're looking to downsize, invest, or find a simple place to call home, this property is full of potential.

Key facts

  • Attached carport
  • Large 2-car carport
  • Convenient location

Tags

QUIET COMMUNITYCONVENIENT LOCATIONFUNCTIONAL LAYOUTMULTIPLE COVERED PARKINGATTACHED CARPORTLARGE 2-CAR CARPORT

Property features AI

Finance

  • Other: Property type: Residential mobile home; Lot size approximately 0.38 acres (about 1/4 to less than 1/2 acre); Building area listed (public records): 1,592 sq ft; living area 720 sq ft
  • HOA & community: No HOA/association indicated

Exterior

  • Parking: Carport (3-car)
  • Utilities: Well water; Septic tank; Broadband/high‑speed internet available; One well; One septic
  • Home design: Residential mobile home (single wide); Two levels; Southwest facing; Entry on covered porch
  • Construction: Metal siding; Metal roof; Pillar/post/pier foundation; Built as single wide
  • Exterior features: Covered porch; Shed(s) / storage; Cleared lot; Dirt road access

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open living room and dining room combo; Sliding doors
  • Laundry & utility: Laundry area in kitchen

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 $99k.

Deal economics

  • At list price, monthly cash flow is $422 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 4.9% in Trenton — 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 77/100 on livability (#207 in FL, #3,078 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Levy (rural): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 198 active listings in the ZIP; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($684 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (29%) 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; severe wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% 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. 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
1.42%
Cap rate
11.40%
Cash-on-cash
18.25%
DSCR
1.81
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.9%
Equity multiple
3.91×
Total profit
$80,791
Equity at exit
$89,187
10-year hold
IRR
32.6%
Equity multiple
8.82×
Total profit
$216,854
Equity at exit
$192,335

Cash invested: $27,720 (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 32693

Home prices YoY
14.8%
Active inventory
198
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,409 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$131 /mo · $1,577/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$422

Break-even live

Break-even rent $876
Max offer price $99,000
Occupancy floor 65%

Sensitivity live

Price -10% $478 -5% $450 +0% $422 +5% $393 +10% $365
Rent -10% $310 -5% $366 +0% $422 +5% $477 +10% $533
Rate -1.0pp $471 -0.5pp $447 base $422 +0.5pp $396 +1.0pp $370

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
$24,750
Closing costs
$2,970
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 21 events

  1. 2026-06-21
    days on market $99,000 Active 51 DOM
  2. 2026-06-18
    days on market $99,000 Active 48 DOM
  3. 2026-06-17
    days on market $99,000 Active 47 DOM
  4. 2026-06-16
    days on market $99,000 Active 46 DOM
  5. 2026-06-15
    days on market $99,000 Active 45 DOM
  6. 2026-06-14
    days on market $99,000 Active 43 DOM
  7. 2026-06-13
    days on market $99,000 Active 42 DOM
  8. 2026-06-10
    days on market $99,000 Active 40 DOM
  9. 2026-06-09
    days on market $99,000 Active 39 DOM
  10. 2026-06-08
    days on market $99,000 Active 38 DOM
  11. 2026-06-07
    days on market $99,000 Active 37 DOM
  12. 2026-06-05
    days on market $99,000 Active 34 DOM
  13. 2026-06-03
    days on market $99,000 Active 33 DOM
  14. 2026-06-02
    days on market $99,000 Active 32 DOM
  15. 2026-06-01
    days on market $99,000 Active 31 DOM
  16. 2026-05-31
    days on market $99,000 Active 30 DOM
  17. 2026-05-30
    days on market $99,000 Active 29 DOM
  18. 2026-05-15
    price $99,000
    Show marketing remark (1076 chars)

    Welcome to affordable living in Trenton, Florida! This 2-bedroom, 1-bath mobile home is located in the quiet community of Oak Grove Village, offering a convenient location close to town, local shops, and everyday essentials. The home features a functional layout with comfortable living spaces, perfect for full-time living or an investment opportunity. Outside, you'll find plenty of added value with multiple covered parking options, including an attached carport on the home as well as a large 2-car carport—ideal for vehicles, boats, or extra storage. A detached shed and attached utility building provide additional space for tools, hobbies, or workshop use, making this property both practical and versatile. Enjoy low-maintenance living in a peaceful setting while still being just minutes from everything Trenton has to offer, and a short drive to the Suwannee River, natural springs, and outdoor recreation that make North Florida so desirable. Whether you're looking to downsize, invest, or find a simple place to call home, this property is full of potential.

  19. 2026-05-15
    price $99,000 1076-char remark
    Show marketing remark (1076 chars)

    Welcome to affordable living in Trenton, Florida! This 2-bedroom, 1-bath mobile home is located in the quiet community of Oak Grove Village, offering a convenient location close to town, local shops, and everyday essentials. The home features a functional layout with comfortable living spaces, perfect for full-time living or an investment opportunity. Outside, you'll find plenty of added value with multiple covered parking options, including an attached carport on the home as well as a large 2-car carport—ideal for vehicles, boats, or extra storage. A detached shed and attached utility building provide additional space for tools, hobbies, or workshop use, making this property both practical and versatile. Enjoy low-maintenance living in a peaceful setting while still being just minutes from everything Trenton has to offer, and a short drive to the Suwannee River, natural springs, and outdoor recreation that make North Florida so desirable. Whether you're looking to downsize, invest, or find a simple place to call home, this property is full of potential.

  20. 2026-05-01
    listed $138,500 Active
    Show marketing remark (1076 chars)

    Welcome to affordable living in Trenton, Florida! This 2-bedroom, 1-bath mobile home is located in the quiet community of Oak Grove Village, offering a convenient location close to town, local shops, and everyday essentials. The home features a functional layout with comfortable living spaces, perfect for full-time living or an investment opportunity. Outside, you'll find plenty of added value with multiple covered parking options, including an attached carport on the home as well as a large 2-car carport—ideal for vehicles, boats, or extra storage. A detached shed and attached utility building provide additional space for tools, hobbies, or workshop use, making this property both practical and versatile. Enjoy low-maintenance living in a peaceful setting while still being just minutes from everything Trenton has to offer, and a short drive to the Suwannee River, natural springs, and outdoor recreation that make North Florida so desirable. Whether you're looking to downsize, invest, or find a simple place to call home, this property is full of potential.

  21. 2026-05-01
    listed $138,500 Active 1076-char remark
    Show marketing remark (1076 chars)

    Welcome to affordable living in Trenton, Florida! This 2-bedroom, 1-bath mobile home is located in the quiet community of Oak Grove Village, offering a convenient location close to town, local shops, and everyday essentials. The home features a functional layout with comfortable living spaces, perfect for full-time living or an investment opportunity. Outside, you'll find plenty of added value with multiple covered parking options, including an attached carport on the home as well as a large 2-car carport—ideal for vehicles, boats, or extra storage. A detached shed and attached utility building provide additional space for tools, hobbies, or workshop use, making this property both practical and versatile. Enjoy low-maintenance living in a peaceful setting while still being just minutes from everything Trenton has to offer, and a short drive to the Suwannee River, natural springs, and outdoor recreation that make North Florida so desirable. Whether you're looking to downsize, invest, or find a simple place to call home, this property is full of potential.

ⓘ 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
$1,577 · $131/mo
Projected year-2 tax
$1,577 · $131/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 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 22 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 · 3 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
$16,912
− Mortgage interest
−$5,546
− Property taxes
−$1,577
− Insurance
−$495
− Repairs & maintenance
−$1,353
− Management
−$1,353
− Depreciation
−$2,880
Taxable income
$3,708
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$890
After-tax cash flow
$4,168/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — Trenton

Score
77/100
State rank
#207
US rank
#3078

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

Population (ZIP)
11,692

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Lithuanian 4% Slovak 3% Romanian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 46.81%
Current HPI
363.4299
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

-28.5% since first listed
4 events — show timeline
  • 2026-05-15 Price Changed $99,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-15 Price Changed $99,000 DGLMLS
  • 2026-05-01 Listed $138,500 DGLMLS
  • 2026-05-01 Listed $138,500 Stellar MLS as Distributed by MLS Grid

Property tax history

+18.9%/yr

Latest (2025): $1,577 · +19.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…