CashFlowRE
Sign in Sign up
16716 SE 101st Court Rd
C+ Composite 62.06
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,000

16716 SE 101st Court Rd · The Villages, FL 34491
3 bd · 1.0 ba · 1,028 sqft · Manufactured public records · 10 Days on market
Built 1971 9,583 sqft lot Est $78k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Very well maintained manufactured home in Summerfileld!! 3 bedrooms and 1 bath, the eat bar in kitchen opens to the living room with closet pantry, 27x11 family room has door to front and backyards and bath with tub/shower. 36x7 screen porch, 36x11 carport, 10x8 utility area with washer/dryer hookups and 9x9 storage shed. Property is completely fenced with entry gate. Located close to The Villages for dining, shopping and entertainment.

Key facts

  • Utility area
  • Eat bar in kitchen
  • Carport

Tags

EAT BAR IN KITCHENCLOSET PANTRYSCREEN PORCHCARPORTUTILITY AREASTORAGE SHED

Property features AI

Finance

  • Other: Lot is paved, in county and on a public maintained asphalt road; Lot dimensions approximately 76 x 123 (about 0.22 acre); Zoning: R4
  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Carport (1 space)
  • Utilities: Well water; Septic tank; Broadband/High-speed internet available; Cable available; Electricity connected
  • Home design: Manufactured single-wide home; One level; Faces northeast
  • Construction: Metal siding and frame construction; Metal roof; Crawlspace foundation; Built as a manufactured home
  • Exterior features: Storage shed(s); Exterior storage

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Wall/window AC unit(s)
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry: Other

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 $99k.

Deal economics

  • At list price, monthly cash flow is $804 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Cap rate 16.0% vs local median 5.0% in The Villages — 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 70/100 on livability (#431 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, housing A; Watch: amenities F, commute F, health & safety F.
  • 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: 705 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $25k; list at $99k implies a 296% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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?
  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
1.89%
Cap rate
16.04%
Cash-on-cash
34.80%
DSCR
2.55
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$78,128
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9625 SE 170th Ln 0.55mi 2/2.0 (-1) 1,056 (+3%) 14mo $80,000 $76 49

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
30.3%
Equity multiple
2.27×
Total profit
$35,176
Equity at exit
$14,761
10-year hold
IRR
37.6%
Equity multiple
4.49×
Total profit
$96,645
Equity at exit
$8,560

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 34491

Home prices YoY
-35.0%
Active inventory
705
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,873 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$115 /mo · $1,382/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$804

Break-even live

Break-even rent $855
Max offer price $99,000
Occupancy floor 52%

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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9990 SE 166th St Summerfield, FL 3.0 2.0 962 $1,395 $1.45 13d 1 0.14mi
10326 SE 162nd Place Rd Summerfield, FL 3.0 2.0 1419 $2,300 $1.62 13d 1 0.52mi
17199 SE 97th Ter Summerfield, FL 3.0 2.0 1404 $1,990 $1.42 21d 1 0.57mi
9523 SE 168th Maplesong Ln The Villages, FL 3.0 2.0 1265 $1,975 $1.56 21d 1 0.60mi
16962 SE 94th Sunnybrook Cir The Villages, FL 2.0 2.0 1160 $2,000 $1.72 21d 1 0.74mi
17532 SE 100th Ct Summerfield, FL 2.0 2.0 1217 $1,800 $1.48 21d 1 0.85mi
9195 SE 163rd St Summerfield, FL 3.0 2.0 1410 $1,800 $1.28 21d 1 0.99mi
10397 SE 176th St Summerfield, FL 2.0 2.0 1296 $2,150 $1.66 21d 1 1.00mi
11001 SE Sunset Harbor Rd Unit H52 Summerfield, FL 2.0 2.5 1224 $1,440 $1.18 21d 1 1.04mi
11001 SE Sunset Harbor Rd Summerfield, FL 2.0 1.5–2.0 1244 $1,770 $1.42 21d 2 1.08mi
11001 SE Sunset Harbor Rd Unit A08 Summerfield, FL 2.0 1.5 1200 $2,000 $1.67 21d 1 1.09mi
17713 SE 95th Cir Summerfield, FL 3.0 2.0 1450 $2,000 $1.38 21d 1 1.23mi

Listing history 9 events

  1. 2026-06-18
    days on market $99,000 Active 10 DOM
  2. 2026-06-17
    days on market $99,000 Active 9 DOM
  3. 2026-06-16
    days on market $99,000 Active 8 DOM
  4. 2026-06-15
    days on market $99,000 Active 7 DOM
  5. 2026-06-14
    days on market $99,000 Active 5 DOM
  6. 2026-06-13
    days on market $99,000 Active 4 DOM
  7. 2026-06-10
    days on market $99,000 Active 2 DOM
  8. 2026-06-09
    remarks 440-char remark
  9. 2026-06-09
    listed $99,000 Active 1 DOM

ⓘ 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
$1,382 · $115/mo
Projected year-2 tax
$1,382 · $115/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$22,471
− Mortgage interest
−$5,546
− Property taxes
−$1,382
− Insurance
−$495
− Repairs & maintenance
−$1,798
− Management
−$1,798
− Depreciation
−$2,880
Taxable income
$8,574
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,058
After-tax cash flow
$7,588/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
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 — The Villages

Score
70/100
State rank
#431
US rank
#7363

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
83,973
Metro
Ocala, FL
Population (ZIP)
33,318
Household income
$66,679
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
256.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 1%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 11% Vietnamese 1% 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
▼ -107.67%
Current HPI
200.0792
Rent YoY
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+296.0% since first listed
2 events — show timeline
  • 2026-06-08 Listed $99,000 Stellar MLS as Distributed by MLS Grid
  • 1996-06-12 Sold (Public Records) $25,000 Public Records

Property tax history

+8.8%/yr

Latest (2025): $1,382 · +23.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…