6673 SE 56th Ln · Taylor Creek, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +28.5/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +8.0/15.0
- Schools +3.6/10.0
- Livability +2.8/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$74,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Two bedroom bath and a half Chariot Eagle park model with large screen porch. Furnished and ready to enjoy. Located near Ancient Oaks Office.
Key facts
- Pickleball
- Billiard room
- Shuffleboard
Tags
Property features AI
Finance
- Financial info: Pets allowed with breed restrictions and number limit
- HOA & community: Part of Ancient Oaks RV Resort association; Quarterly association fee; Association amenities include billiard room, clubhouse, car wash area, dog park, laundry, fishing pier, heated pool, and gated access; Association fee covers cable TV, grounds maintenance, sewer, water, common areas, recreation facility, and pool service
Exterior
- Parking: 1 parking space; No carport
- Security: Gated community (community amenity)
- Utilities: Public water; Public sewer; Cable connected; Electricity connected; Sewer connected; Water connected; Underground utilities
- Home design: Manufactured home; Single-story; Faces west; Resale property
- Construction: Vinyl siding; Other roof type; Appraiser-sourced building area
- Exterior features: Not waterfront; Accessible approach with ramp
Interior
- Kitchen: Electric range; Refrigerator
- Bedrooms: 2 main-level bedrooms
- Flooring: Laminate flooring; Linoleum flooring
- Bathrooms: 1 full bathroom; 1 half bathroom
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Split bedroom layout
- Laundry & utility: Laundry in common area
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.5-bath manufactured listed at $74k.
Deal economics
- At list price, monthly cash flow is $244 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $74k).
- Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
- Cap rate 10.2% vs local median 4.1% in Taylor Creek — 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 56/100 on livability (#874 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment F.
- Okeechobee (town): math 44% / reading 42% proficiency, ranked #58 of 73 in FL (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Everglades Elementary School (math 53% / reading 52%, grade C-, #976 of 2,144 statewide, top 46%, 760 students, 76% FRL); Osceola Middle School (math 53% / reading 36%, grade D, #320 of 571 statewide, top 57%, 753 students, 67% FRL); Okeechobee High School (math 30% / reading 42%, grade F, #359 of 667 statewide, top 55%, 1,692 students, 62% FRL) — zoned schools at 68% FRL track the district average.
- Market conditions: 402 active listings in the ZIP; 18 units permitted in Okeechobee County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $515 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Okeechobee County population projected at -21% 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 $21k cash investment doubles in ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 90 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 15y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $30k; list at $74k implies a 148% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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.
- 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.
- 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
- 1.65% ✓
- Cap rate
- 10.23%
- Cash-on-cash
- 14.06%
- DSCR
- 1.63
- GRM
- 5.1
CMA / ARV
- ARV (on-the-fly)
- $75,394
- Comps found
- 4
Show comp detail 4 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5312 SE 67th Ave | 0.19mi | 1/2.0 (-1) | 488 (-4%) | 5mo | $64,500 | $132 | 74 |
| 5354 SE 65th Ter | 0.16mi | 1/1.0 (-1) | 504 (-0%) | 17mo | $75,000 | $149 | 71 |
| 6649 SE 56th St | 0.03mi | 1/1.0 (-1) | 436 (-14%) | 1mo | $85,000 | $195 | 68 |
| 6531 SE 56th Ln | 0.10mi | 1/1.0 (-1) | 430 (-15%) | 11mo | $60,000 | $140 | 54 |
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
- IRR
- 4.5%
- Equity multiple
- 1.17×
- Total profit
- $3,637
- Equity at exit
- $11,108
- IRR
- 14.1%
- Equity multiple
- 2.14×
- Total profit
- $23,806
- Equity at exit
- $6,441
Cash invested: $20,860 (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
ZIP-level market 34974
- Home prices YoY
- -15.6%
- Active inventory
- 402
- Price-to-rent
- 5.1×
Monthly cashflow live
- Estimated rent
- $1,227 medium interval (Pro) →
- Mortgage (P&I)
- −$391
- Tax from tax record
- −$96 /mo · $1,148/yr
- Insurance
- −$31
- HOA
- −$208
- Vacancy / Maint / Mgmt
- −$258
- Net cashflow
- $244
Break-even live
Sensitivity live
| Price | -10% $287 | -5% $265 | +0% $244 | +5% $223 | +10% $202 |
|---|---|---|---|---|---|
| Rent | -10% $147 | -5% $196 | +0% $244 | +5% $293 | +10% $341 |
| Rate | -1.0pp $282 | -0.5pp $263 | base $244 | +0.5pp $225 | +1.0pp $205 |
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
- $18,625
- Closing costs
- $2,235
- 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.
HOA detail
- Monthly dues
- $208 · $2,496/yr
Listing history 21 events
-
2026-06-19days on market $74,500 Active 90 DOM
-
2026-06-18days on market $74,500 Active 89 DOM
-
2026-06-17days on market $74,500 Active 88 DOM
-
2026-06-16days on market $74,500 Active 87 DOM
-
2026-06-15days on market $74,500 Active 86 DOM
-
2026-06-14days on market $74,500 Active 84 DOM
-
2026-06-10days on market $74,500 Active 81 DOM
-
2026-06-09days on market $74,500 Active 80 DOM
-
2026-06-08days on market $74,500 Active 79 DOM
-
2026-06-07days on market $74,500 Active 78 DOM
-
2026-06-05days on market $74,500 Active 75 DOM
-
2026-06-03days on market $74,500 Active 74 DOM
-
2026-06-02days on market $74,500 Active 73 DOM
-
2026-06-01days on market $74,500 Active 72 DOM
-
2026-05-31days on market $74,500 Active 71 DOM
-
2026-05-30days on market $74,500 Active 70 DOM
-
2026-03-20$74,500 Active
-
2011-04-15soldstatus $30,000 141-char remark
Show marketing remark (141 chars)
Two bedroom bath and a half Chariot Eagle park model with large screen porch. Furnished and ready to enjoy. Located near Ancient Oaks Office.
-
2011-03-01$34,900 141-char remark
Show marketing remark (141 chars)
Two bedroom bath and a half Chariot Eagle park model with large screen porch. Furnished and ready to enjoy. Located near Ancient Oaks Office.
-
2005-10-04soldstatus $25,000
-
2004-12-13soldstatus $18,000
ⓘ 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
- $1,148 · $96/mo
- Projected year-2 tax
- $1,148 · $96/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 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥107°F today · 25 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 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
- $14,730
- − Mortgage interest
- −$4,173
- − Property taxes
- −$1,148
- − Insurance
- −$372
- − Repairs & maintenance
- −$1,178
- − Management
- −$1,178
- − HOA
- −$2,496
- − Depreciation
- −$2,167
- Taxable income
- $2,016
- Est. tax owed @ 24.0%
- −$484
- After-tax cash flow
- $2,448/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
- Okeechobee
- NCES district ID
- 1201410
- Math proficiency
- 44% ▼ -12.00%
- Reading proficiency
- 42% ▼ -4.00%
- Median HH income
- $36,710
- Composite
- 35.73/100
- National rank
- #4855
- State rank
- #58 of 73 in FL
Livability — Taylor Creek
- Score
- 56/100
- State rank
- #874
- US rank
- #23017
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Okeechobee County · 23,975 people
- Metro
- Okeechobee, FL
- Population (ZIP)
- 23,975
- Household income
- $53,013
- Rent vs Own
- Severe rent burden
- 399.0
Population outlook (Okeechobee County) Hauer SSP2
- Today (2025)
- 37,273 people
- By 2030
- 35,885 · -3.7%
- By 2040
- 32,931 · -11.6%
- By 2050
- 29,433 · -21.0%
- By 2075
- 19,607 · -47.4%
- By 2100
- 11,814 · -68.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (74%)
- Race & ethnicity
- White 74% Hispanic / Latino 19% Two or more races 8% Asian 2% Black 2% Native American 1%
- Hispanic origin (detail)
- Mexican 12% Puerto Rican 1% Cuban 2%
- Common ancestry
- Lithuanian 2% Iranian 2% Italian 2%
- Foreign-born
- 11% · Canada, Jamaica
- Languages at home
- 81% English-only · Spanish 16% French/Haitian/Cajun 1% Other Indo-European 1%
Political lean MEDSL · Okeechobee
- 2024 margin
- Solid R (+53.8) · D 22.9% · R 76.7%
- 2008→2024 swing
- -34.6pp toward R · 2008: -19.2pp · 2024: -53.8pp
- All cycles
- 2024: R+53.8 2020: R+44.4 2016: R+39.5 2012: R+20.0 2008: R+19.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -64.47%
- Current HPI
- 348.6692
- Rent YoY
- —
- Metro
- Okeechobee, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+313.9% since first listed5 events — show timeline
- 2026-03-20 Listed $74,500 Beaches MLS
- 2011-04-15 Sold (MLS) $30,000 Stellar MLS as Distributed by MLS Grid
- 2011-03-01 Listed $34,900 Stellar MLS as Distributed by MLS Grid
- 2005-10-04 Sold (Public Records) $25,000 Public Records
- 2004-12-13 Sold (Public Records) $18,000 Public Records
Property tax history
+6.2%/yrLatest (2025): $1,148 · -6.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…