CashFlowRE
Sign in Sign up
138 Shrimp Ave
B Composite 74.7
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
  • Appreciation +5.4/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$45,000

138 Shrimp Ave · Lake Placid, FL 33857
2 bd · 1.0 ba · 990 sqft · Manufactured · 4 Days on market
Built 1975 Fair condition

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

Listing remarks

A FISHERMANS DREAM WITH ACCESS TO LAKE ISTOKPOGA AND LOT RENT AT JUST $250/MONTH. Take a look at this 2 bed 1 bath single wide ready for a new owner. This home features 2 lanai's, one in the front of the home and one in the back overlooking a scenic pasture with wildlife. Electric service is 200 Amp. Roof is sealed rubber roof. As a resident in this community you have access to canal/boat ramp leading to the lake. Monthly lot rent includes water, sewer, trash and lawn care. Boat slip rental is $ 15 per month and free trailer/boat storage for residents only.

Key facts

  • 2 parking spots
  • Built 1975
  • Listed 3 days

Property features AI

Finance

  • HOA & community: Located in a senior community; Land is leased ($250)

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Manufactured in park (mobile home); Single-wide; One level
  • Construction: Aluminum siding and frame construction; Other roof type
  • Exterior features: Front and rear porches; Screened porch; Patio; Shed(s); Workshop

Interior

  • Kitchen: Oven; Range; Refrigerator; Dishwasher not listed
  • Flooring: Carpet; Laminate; Simulated wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Furnished; Washer and Dryer included; Oven, Range, Refrigerator
  • Laundry & utility: Washer; Dryer

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 $45k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $502 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Cap rate 19.7% vs local median 3.7% in Lake Placid — 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 68/100 on livability (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Highlands (other): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cracker Trail Elementary School (math 60% / reading 58%, grade B-, #722 of 2,144 statewide, top 34%, 692 students, 62% FRL); Sebring Middle School (math 52% / reading 40%, grade D+, #300 of 571 statewide, top 53%, 815 students, 64% FRL); Sebring High School (math 32% / reading 48%, grade F, #296 of 667 statewide, top 45%, 1,809 students, 56% FRL).
  • Market conditions: 58 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • In year one you build about $681 of equity ($311 loan paydown + $370 appreciation (0.8% local appreciation)).
  • At projected returns (0.8% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $45,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1975 — 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
2.29%
Cap rate
19.68%
Cash-on-cash
47.82%
DSCR
3.13
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
50.3%
Equity multiple
3.58×
Total profit
$32,445
Equity at exit
$14,949
10-year hold
IRR
52.0%
Equity multiple
7.15×
Total profit
$77,467
Equity at exit
$19,550

Cash invested: $12,600 (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 33857

Home prices YoY
0.3%
Active inventory
58
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,029 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$502

Break-even live

Break-even rent $394
Max offer price $45,000
Occupancy floor 46%

Sensitivity live

Price -10% $533 -5% $518 +0% $502 +5% $487 +10% $471
Rent -10% $421 -5% $461 +0% $502 +5% $543 +10% $583
Rate -1.0pp $525 -0.5pp $514 base $502 +0.5pp $490 +1.0pp $479

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
$11,250
Closing costs
$1,350
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 5 events

  1. 2026-06-19
    days on market $45,000 Active 4 DOM
  2. 2026-06-18
    days on market $45,000 Active 3 DOM
  3. 2026-06-17
    days on market $45,000 Active 2 DOM
  4. 2026-06-15
    remarks 563-char remark
  5. 2026-06-15
    listed $45,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,350
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$225
− Repairs & maintenance
−$988
− Management
−$988
− Depreciation
−$1,309
Taxable income
$5,644
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,355
After-tax cash flow
$4,670/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and updates to improve its condition and increase its resale and rental value.

Repairs flagged

  • Major Exterior siding — Weathered and may need repainting or replacement.
  • Major Interior walls — Discoloration and paint wear indicate a need for repainting or fresh coats.
  • Major Flooring — Worn appearance suggests replacement or refinishing is needed.
  • Major Windows — May need cleaning or replacement for better energy efficiency and appearance.
  • Major Kitchen cabinets — Worn appearance suggests replacement or resurfacing is needed.
  • Major Bathroom fixtures — May need updating or replacement for a more modern look and functionality.

Value-add opportunities

  • Both Painting exterior siding — Improves curb appeal and can increase both resale and rental value.
  • Both Painting interior walls — Enhances the home's appearance and can increase both resale and rental value.
  • Both Refinishing or replacing flooring — Improves the home's appearance and can increase both resale and rental value.
  • Both Cleaning or replacing windows — Enhances the home's appearance and can increase both resale and rental value.
  • Both Updating or replacing kitchen cabinets — Improves the home's appearance and can increase both resale and rental value.
  • Both Updating or replacing bathroom fixtures — Enhances the home's appearance and can increase both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Weathered and may need repainting or replacement. Major $15,000–50,000
Interior walls · Discoloration and paint wear indicate a need for repainting or fresh coats. Major $15,000–50,000
Flooring · Worn appearance suggests replacement or refinishing is needed. Major $15,000–50,000
Windows · May need cleaning or replacement for better energy efficiency and appearance. Major $15,000–50,000
Kitchen cabinets · Worn appearance suggests replacement or resurfacing is needed. Major $15,000–50,000
Bathroom fixtures · May need updating or replacement for a more modern look and functionality. Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both Painting exterior siding — Improves curb appeal and can increase both resale and rental value.
  • Both Painting interior walls — Enhances the home's appearance and can increase both resale and rental value.
  • Both Refinishing or replacing flooring — Improves the home's appearance and can increase both resale and rental value.
  • Both Cleaning or replacing windows — Enhances the home's appearance and can increase both resale and rental value.
  • Both Updating or replacing kitchen cabinets — Improves the home's appearance and can increase both resale and rental value.
  • Both Updating or replacing bathroom fixtures — Enhances the home's appearance and can increase both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
22,600
Population (ZIP)
935

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 6% Slovak 5% Iranian 2%
Foreign-born
8% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.82%
Current HPI
274.7204
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

1 event — show timeline
  • 2026-06-12 Listed $45,000 HAOR as distributed by MLS GRID

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…