CashFlowRE
Sign in Sign up
8033 E Gobbler Ct
B- Composite 69.98
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$34,900

8033 E Gobbler Ct · Floral City, FL 34436
2 bd · 1.0 ba · 672 sqft · Manufactured public records · 37 Days on market
Built 1972 8,189 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Priced to Sell - Opportunity Knocks in Floral City! At $39,990, this is the lowest-priced property in the area - and the opportunity is real. Situated on its own land in a quiet cul-de-sac with no HOA, no age restrictions, and no flood zone, this 2BR/1BA mobile home is being sold strictly as-is. Property to be entered at buyer's own risk. Rehab it, tear it down, or build new - the canvas is yours. Located in the heart of Citrus County's Nature Coast, minutes from the Withlacoochee State Forest, world-class fishing, kayaking, biking trails, and golf. Floral City delivers small-town charm with easy access to shopping and dining. Investors, contractors, and handy buyers - bring your vision. Sw

Key facts

  • Quiet cul-de-sac
  • No age restrictions
  • World-class fishing

Tags

QUIET CUL-DE-SACNO HOANO AGE RESTRICTIONSNO FLOOD ZONEWORLD-CLASS FISHINGKAYAKING

Property features AI

Finance

  • Other: Property zone: LDRMH; Universal property ID available
  • Financial info: Lease restrictions: none reported; Property taxed (tax info available separately)
  • HOA & community: No HOA/association reported

Exterior

  • Utilities: Well water; Septic tank; Electricity connected
  • Home design: Mobile home (single wide); One-level; Faces south; Property classified as residential (fixer)
  • Construction: Metal siding; Membrane roof; Pillar/post/pier foundation; Building area about 672 sq ft
  • Exterior features: Paved road access; Lot approximately 0.19 acres

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window cooling units
  • Interior features: No notable interior features reported; Total of 5 rooms
  • Laundry & utility: Laundry room; Outdoor laundry access

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 $35k.

Deal economics

  • At list price, monthly cash flow is $722 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (3.0% below list) — sets the bar for market timing.
  • Cap rate 31.1% vs local median 3.6% in Floral City — 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 67/100 on livability (#573 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Inverness Primary School (math 54% / reading 55%, grade C, #892 of 2,144 statewide, top 44%, 683 students, 65% FRL); Citrus High School (math 34% / reading 51%, grade F, #264 of 667 statewide, top 41%, 1,503 students, 54% FRL) — zoned schools at 60% FRL track the district average.
  • Market conditions: 144 active listings in the ZIP; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $241 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $5k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $35k implies a 94% 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; major wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $33,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.54%
Cap rate
31.12%
Cash-on-cash
88.67%
DSCR
4.95
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$75,264
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5169 S Castlelake Ave 0.43mi 2/1.5 672 (0%) 2mo $75,169 $112 76
5484 S Pendant Pt 0.17mi 2/1.0 672 (0%) 22mo $39,000 $58 74
5106 S Florence Ter 0.52mi 2/1.0 672 (0%) 21mo $83,500 $124 58
8344 E Rosko Ct 0.69mi 2/1.0 684 (+2%) 11mo $55,000 $80 55
5131 S Castlelake Ave 0.47mi 2/1.0 732 (+9%) 19mo $100,000 $137 48

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
89.3%
Equity multiple
5.13×
Total profit
$40,359
Equity at exit
$5,204
10-year hold
IRR
92.3%
Equity multiple
10.67×
Total profit
$94,469
Equity at exit
$3,018

Cash invested: $9,772 (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 34436

Home prices YoY
-3.1%
Active inventory
144
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,236 medium interval (Pro) →
Mortgage (P&I)
$183
Tax from tax record
$57 /mo · $683/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$722

Break-even live

Break-even rent $322
Max offer price $34,900
Occupancy floor 37%

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
$8,725
Closing costs
$1,047
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 26 events

  1. 2026-06-19
    days on market $34,900 Active 37 DOM
  2. 2026-06-18
    days on market $34,900 Active 36 DOM
  3. 2026-06-17
    days on market $34,900 Active 35 DOM
  4. 2026-06-16
    days on market $34,900 Active 34 DOM
  5. 2026-06-15
    days on market $34,900 Active 33 DOM
  6. 2026-06-14
    days on market $34,900 Active 31 DOM
  7. 2026-06-13
    days on market $34,900 Active 30 DOM
  8. 2026-06-09
    days on market $34,900 Active 27 DOM
  9. 2026-06-08
    days on market $34,900 Active 26 DOM
  10. 2026-06-07
    days on market $34,900 Active 25 DOM
  11. 2026-06-03
    days on market $34,900 Active 21 DOM
  12. 2026-06-02
    days on market $34,900 Active 20 DOM
  13. 2026-06-01
    days on market $34,900 Active 19 DOM
  14. 2026-05-31
    days on market $34,900 Active 18 DOM
  15. 2026-05-30
    days on market $34,900 Active 17 DOM
  16. 2026-05-13
    listed $39,900 Active
  17. 2025-05-02
    price $33,750
  18. 2025-04-25
    price $34,000
  19. 2025-04-03
    price $37,000
  20. 2025-03-17
    price $37,500
  21. 2025-03-15
    price $38,000
  22. 2025-01-21
    listed $39,000 Active
  23. 2025-01-18
    listed $39,000 Active
  24. 1995-04-04
    soldstatus $18,000
  25. 1982-05-01
    soldstatus $21,500
  26. 1977-05-01
    soldstatus $17,000

ⓘ 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
$683 · $57/mo
Projected year-2 tax
$683 · $57/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 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,833
− Mortgage interest
−$1,955
− Property taxes
−$683
− Insurance
−$174
− Repairs & maintenance
−$1,187
− Management
−$1,187
− Depreciation
−$1,015
Taxable income
$8,632
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,072
After-tax cash flow
$6,593/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Floral City

Score
67/100
State rank
#573
US rank
#10898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,170
Population (ZIP)
8,170

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 5% Hispanic / Latino 4% Black 4% Native American 2%
Common ancestry
Lithuanian 4% Italian 4% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 5% French/Haitian/Cajun 1%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.20%
Current HPI
374.4353
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

+134.7% since first listed
11 events — show timeline
  • 2026-05-13 Listed $39,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-02 Price Changed $33,750 Stellar MLS as Distributed by MLS Grid
  • 2025-04-25 Price Changed $34,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-03 Price Changed $37,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-17 Price Changed $37,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-15 Price Changed $38,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-21 Listed $39,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-18 Listed $39,000 RACC
  • 1995-04-04 Sold (Public Records) $18,000 Public Records
  • 1982-05-01 Sold (Public Records) $21,500 Public Records
  • 1977-05-01 Sold (Public Records) $17,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $683 · +13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…