CashFlowRE
Sign in Sign up
20425 NE 143rd St
C- Composite 53.41
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 +22.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.1/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

20425 NE 143rd St · Lake Kerr, FL 32134
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 253 Days on market
Built 1981 0.52 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the beauty of Salt Springs! Nestled in the heart of the Ocala National Forest, this spacious double-wide mobile home offers peaceful living surrounded by lakes, natural springs, and endless outdoor adventure. Featuring a split floor plan, and including all major appliances—oven/stove, refrigerator, washer, and dryer—this home is truly move-in ready. Enjoy the serenity of mature landscaping shaded by gorgeous granddaddy oaks in a quiet, welcoming neighborhood. Whether you’re looking for a weekend getaway or a full-time residence, this hidden gem is the best-kept secret in Florida’s nature paradise. Seller is motivated—come see it today and make it yours! Salt Springs is known for its outdoor lifestyle, camping/hiking/boating/hunting. Close enough to Palatka and Ocala for major shopping/medical/eateries. Lake Kerr is a spring fed lake, and Lake George, the 2nd largest lake in Florida is close by! PS. PROPERTY GOES FROM STREET TO STREET, PLENTY OF ROOM TO PARK YOUR TOYS OR RV. SELLER UPDATED DRAIN FIELD/AC/DUCT/ELEC PANEL!!!!!

Key facts

  • Split floor plan
  • Major appliances
  • Granddaddy oaks

Tags

SPLIT FLOOR PLANMAJOR APPLIANCESMATURE LANDSCAPINGGRANDDADDY OAKSQUIET NEIGHBORHOODOUTDOOR LIFESTYLE

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 $160k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 5.8% in Lake Kerr — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: 299 active listings in the ZIP; 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 $5k 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 253 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $110k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 253 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. 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.
  5. 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.
  6. 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
1.01%
Cap rate
8.33%
Cash-on-cash
7.26%
DSCR
1.32
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-8,696
Equity at exit
$23,857
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$14,503
Equity at exit
$13,834

Cash invested: $44,800 (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 32134

Home prices YoY
-24.4%
Active inventory
299
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,609 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$94 /mo · $1,131/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$271

Break-even live

Break-even rent $1,266
Max offer price $160,000
Occupancy floor 78%

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
$40,000
Closing costs
$4,800
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 18 events

  1. 2026-06-18
    days on market $160,000 Active 253 DOM
  2. 2026-06-17
    days on market $160,000 Active 252 DOM
  3. 2026-06-16
    days on market $160,000 Active 251 DOM
  4. 2026-06-15
    days on market $160,000 Active 250 DOM
  5. 2026-06-14
    days on market $160,000 Active 248 DOM
  6. 2026-06-13
    days on market $160,000 Active 247 DOM
  7. 2026-06-10
    days on market $160,000 Active 245 DOM
  8. 2026-06-09
    days on market $160,000 Active 244 DOM
  9. 2026-06-08
    days on market $160,000 Active 243 DOM
  10. 2026-06-07
    pricedays on market $160,000 Active 242 DOM
  11. 2026-06-03
    days on market $170,000 Active 238 DOM
  12. 2026-06-02
    days on market $170,000 Active 237 DOM
  13. 2026-05-31
    days on market $170,000 Active 235 DOM
  14. 2026-05-30
    days on market $170,000 Active 234 DOM
  15. 2025-12-15
    price $170,000 1079-char remark
    Show marketing remark (1079 chars)

    Discover the beauty of Salt Springs! Nestled in the heart of the Ocala National Forest, this spacious double-wide mobile home offers peaceful living surrounded by lakes, natural springs, and endless outdoor adventure. Featuring a split floor plan, and including all major appliances—oven/stove, refrigerator, washer, and dryer—this home is truly move-in ready. Enjoy the serenity of mature landscaping shaded by gorgeous granddaddy oaks in a quiet, welcoming neighborhood. Whether you’re looking for a weekend getaway or a full-time residence, this hidden gem is the best-kept secret in Florida’s nature paradise. Seller is motivated—come see it today and make it yours! Salt Springs is known for its outdoor lifestyle, camping/hiking/boating/hunting. Close enough to Palatka and Ocala for major shopping/medical/eateries. Lake Kerr is a spring fed lake, and Lake George, the 2nd largest lake in Florida is close by! PS. PROPERTY GOES FROM STREET TO STREET, PLENTY OF ROOM TO PARK YOUR TOYS OR RV. SELLER UPDATED DRAIN FIELD/AC/DUCT/ELEC PANEL!!!!!

  16. 2025-10-08
    listed $175,000 Active 1079-char remark
    Show marketing remark (1079 chars)

    Discover the beauty of Salt Springs! Nestled in the heart of the Ocala National Forest, this spacious double-wide mobile home offers peaceful living surrounded by lakes, natural springs, and endless outdoor adventure. Featuring a split floor plan, and including all major appliances—oven/stove, refrigerator, washer, and dryer—this home is truly move-in ready. Enjoy the serenity of mature landscaping shaded by gorgeous granddaddy oaks in a quiet, welcoming neighborhood. Whether you’re looking for a weekend getaway or a full-time residence, this hidden gem is the best-kept secret in Florida’s nature paradise. Seller is motivated—come see it today and make it yours! Salt Springs is known for its outdoor lifestyle, camping/hiking/boating/hunting. Close enough to Palatka and Ocala for major shopping/medical/eateries. Lake Kerr is a spring fed lake, and Lake George, the 2nd largest lake in Florida is close by! PS. PROPERTY GOES FROM STREET TO STREET, PLENTY OF ROOM TO PARK YOUR TOYS OR RV. SELLER UPDATED DRAIN FIELD/AC/DUCT/ELEC PANEL!!!!!

  17. 2022-10-14
    soldstatus $110,000
  18. 1993-02-23
    soldstatus $13,410

ⓘ 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
$1,131 · $94/mo
Projected year-2 tax
$1,328 · $111/mo
Expected delta
+$197/yr (+$16/mo · 17.4%)

ⓘ 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 3/10 Moderate
  • 🌡 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 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
$19,309
− Mortgage interest
−$8,962
− Property taxes
−$1,131
− Insurance
−$800
− Repairs & maintenance
−$1,545
− Management
−$1,545
− Depreciation
−$4,655
Taxable income
$671
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$161
After-tax cash flow
$3,093/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 — Lake Kerr

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lake Kerr, FL
Population (ZIP)
7,400

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 (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -72.45%
Current HPI
224.9549
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

+1167.7% since first listed
4 events — show timeline
  • 2025-12-15 Price Changed $170,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-08 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2022-10-14 Sold (Public Records) $110,000 Public Records
  • 1993-02-23 Sold (Public Records) $13,410 Public Records

Property tax history

+14.0%/yr

Latest (2025): $1,131 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…