CashFlowRE
Sign in Sign up
570 SW 78th Ter
D- Composite 38.57
Why this score? — see what drove the D- 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 +14.9/30.0
  • 1% rule +6.0/10.0
  • DSCR +4.6/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$177,900

570 SW 78th Ter · Ocala, FL 34474
3 bd · 2.0 ba · 1,800 sqft · Manufactured public records · 341 Days on market
Manufactured home Built 2005 7,841 sqft lot $99/sqft · 14% above area Est $156k · 14% over $200/mo HOA · 10% of rent

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

Listing remarks MLS

One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

Key facts

  • Oversized carport
  • Split floor plan
  • 18 acre lot

Tags

18 ACRE LOTLANDSCAPED ENTRYCUL-DE-SACOVERSIZED CARPORTSPLIT FLOOR PLANWOOD-BURNING FIREPLACE

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 $178k.

Deal economics

  • At list price, monthly cash flow is $52 ($620/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $178k).
  • Recommended offer: $157k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 4.1% in Ocala — 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 69/100 on livability (#476 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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.
  • Zoned schools: College Park Elementary School (math 46% / reading 37%, grade F, #1,437 of 2,144 statewide, top 68%, 840 students, 78% FRL); Liberty Middle School (math 40% / reading 41%, grade F, #360 of 571 statewide, top 64%, 1,365 students, 54% FRL); West Port High School (math 34% / reading 52%, grade F, #255 of 667 statewide, top 39%, 2,906 students, 52% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: Rents flat; 299 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($65k/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 $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 341 days — a 12% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $22k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; 37% 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; moderate 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 $156,552 (12.0% below list)

Questions for the listing agent

  1. It's been on market 341 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.10%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
7.6

CMA / ARV

ARV (median comp)
$155,666
List price
$177,900
Delta
14.28%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.12% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.38×
Total profit
$-30,866
Equity at exit
$26,525
10-year hold
IRR
-19.3%
Equity multiple
0.13×
Total profit
$-43,243
Equity at exit
$15,382

Cash invested: $49,812 (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 34474

Home prices YoY
-28.4%
Rents YoY
0.1%
Active inventory
299
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,960 medium interval (Pro) →
Mortgage (P&I)
$933
Tax from tax record
$290 /mo · $3,479/yr
Insurance
$74
HOA
$200
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$412
Net cashflow
$52

Break-even live

Break-even rent $1,895
Max offer price $177,900
Occupancy floor 92%

Sensitivity live

Price -10% $152 -5% $102 +0% $52 +5% $1 +10% $-49
Rent -10% $-103 -5% $-26 +0% $52 +5% $129 +10% $207
Rate -1.0pp $141 -0.5pp $97 base $52 +0.5pp $6 +1.0pp $-41

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
$44,475
Closing costs
$5,337
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7180 SW 19th Pl Ocala, FL 4.0 2.0 1940 $1,900 $0.98 16d 1 1.12mi
7710 NW 14th St Ocala, FL 3.0 3.0 1521 $4,500 $2.96 23d 1 1.31mi

HOA detail

Monthly dues
$200 · $2,400/yr
Likely covers
watersewerelectricinternetpool

Listing history 42 events

  1. 2026-06-18
    days on market $177,900 Active 341 DOM
  2. 2026-06-17
    days on market $177,900 Active 340 DOM
  3. 2026-06-16
    days on market $177,900 Active 339 DOM
  4. 2026-06-15
    days on market $177,900 Active 338 DOM
  5. 2026-06-14
    days on market $177,900 Active 336 DOM
  6. 2026-06-13
    days on market $177,900 Active 335 DOM
  7. 2026-06-10
    days on market $177,900 Active 333 DOM
  8. 2026-06-09
    days on market $177,900 Active 332 DOM
  9. 2026-06-08
    days on market $177,900 Active 331 DOM
  10. 2026-06-07
    days on market $177,900 Active 330 DOM
  11. 2026-06-03
    days on market $177,900 Active 326 DOM
  12. 2026-06-02
    days on market $177,900 Active 325 DOM
  13. 2026-05-31
    days on market $177,900 Active 323 DOM
  14. 2026-05-30
    status $177,900 Active 322 DOM
  15. 2026-05-09
    price $177,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  16. 2026-04-12
    price $179,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  17. 2026-03-12
    price $182,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  18. 2026-02-07
    price $185,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  19. 2025-11-19
    price $189,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  20. 2025-09-25
    price $194,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  21. 2025-07-29
    price $197,900 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  22. 2025-07-06
    listed $199,900 Active 2063-char remark
    Show marketing remark (2063 chars)

    One or more photo(s) has been virtually staged. PRICED WELL BELOW APPRAISED VALUE IN THE FALLS OF OCALA! - Welcome to the Falls of Ocala- a 55+ pet-friendly community where you own your own . 18 acre lot! Gorgeous luxury vinyl plank floors, fresh interior paint, newer light fixtures and fans, and a 2019 ROOF make for easy living in The Falls. Turn into your neighborhood, greeted by a waterfall- views of quintessential Ocala farmland across the street. The landscaped entry with waterfall & large Oaks on a paved road makes for lovely accessibility to your new home. Your spacious and well-kept home sits on a cul-de-sac with concrete parking under an oversized carport out front. Step inside to a split floor plan; 1,800 square feet of open-concept living space, high ceilings, and a wood-burning fireplace. The primary bedroom is to your right, can easily fit a King-sized bed, and boasts a 12x9 bonus space/ office room. Set up your craft room, work from home, or tinker under AC here! The large ensuite bathroom offers double sinks, both a step-in shower and soaker tub, and a huge walk-in closet. The kitchen sits at the center of the home and opens to the dining room and living room; 2 equally-sized guest bedrooms, and an indoor laundry room to your left. Sliding glass doors off of the dining room provide access to the 3 outdoor spaces sitting on concrete- a screened-in porch to relax, a place to grill/garden, and an enclosed shed with electricity! The low HOA of $200 a month includes yard mowing & maintenance, water, sewer, use of community pool, sauna, clubhouse with exercise room, and game area/ shuffleboards/ fire pit. Plus, the Boat & RV yard is located near the clubhouse. Utilities include SECO electric company & Spectrum Internet. Located just off State Road 40, across the street from green pastures, located near the Ocala Airport, minutes from I-75, State Road 200, and the World Equestrian Center. Enjoy BIG VALUE and EASY LIVING so close to everything- move right in and start having fun in Ocala, Florida!

  23. 2023-10-30
    status Pending
  24. 2023-10-25
    historical
  25. 2023-10-09
    price $199,000
  26. 2023-08-16
    price $215,000
  27. 2023-08-07
    price $224,000
  28. 2023-07-17
    price $229,000
  29. 2023-07-13
    status Active
  30. 2023-06-19
    status Pending
  31. 2023-06-05
    listed $239,000 Active
  32. 2023-05-05
    soldstatus $130,000 Closed
  33. 2023-03-30
    status Pending
  34. 2023-03-27
    price $150,000
  35. 2023-03-06
    price $179,000
  36. 2023-02-17
    listed $189,000 Active
  37. 2009-10-22
    historical
  38. 2008-10-23
    listed $152,500
  39. 2006-02-01
    soldstatus $35,900
  40. 2006-01-13
    soldstatus $155,600
  41. 2005-07-06
    listed $147,900
  42. 2003-12-17
    soldstatus $600,000

ⓘ 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
$3,479 · $290/mo
Projected year-2 tax
$3,479 · $290/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 5/10 Major
  • 🌡 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
$23,523
− Mortgage interest
−$9,965
− Property taxes
−$3,479
− Insurance
−$890
− Repairs & maintenance
−$1,882
− Management
−$1,882
− HOA
−$2,400
− Depreciation
−$5,175
Taxable loss
−$2,149
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$516
After-tax cash flow
$1,136/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 — Ocala

Score
69/100
State rank
#476
US rank
#8461

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Marion County · 315,796 people
City population
263,375
Metro
Ocala, FL
Population (ZIP)
20,258
Household income
$65,291
Rent vs Own
55.8% rent · 44.2% own
Severe rent burden
1062.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 52% Hispanic / Latino 25% Black 13% Two or more races 8% Asian 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 10%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
21% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 22% Other Indo-European 4% Vietnamese 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
▼ -78.16%
Current HPI
196.5607
Rent YoY
▲ 0.12%
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

-70.3% since first listed
28 events — show timeline
  • 2026-05-09 Price Changed $177,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-12 Price Changed $179,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-12 Price Changed $182,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-07 Price Changed $185,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-19 Price Changed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2025-09-25 Price Changed $194,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-29 Price Changed $197,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-06 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2023-10-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-10-25 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-10-09 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-16 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-07 Price Changed $224,000 Stellar MLS as Distributed by MLS Grid
  • 2023-07-17 Price Changed $229,000 Stellar MLS as Distributed by MLS Grid
  • 2023-07-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-06-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-06-05 Listed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-05 Sold (MLS) $130,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-03-27 Price Changed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-06 Price Changed $179,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-17 Listed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2009-10-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-10-23 Listed $152,500 Stellar MLS as Distributed by MLS Grid
  • 2006-02-01 Sold (Public Records) $35,900 Public Records
  • 2006-01-13 Sold (MLS) $155,600 Stellar MLS as Distributed by MLS Grid
  • 2005-07-06 Listed $147,900 Stellar MLS as Distributed by MLS Grid
  • 2003-12-17 Sold (Public Records) $600,000 Public Records

Property tax history

+15.2%/yr

Latest (2025): $3,479 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…