CashFlowRE
Sign in Sign up
13998 Encantardo Cir 🏷️ Likely Rental
C- Composite 51.06
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Schools +3.0/10.0
  • Appreciation +2.5/10.0
  • Rent growth +2.5/5.0
  • Manufactured-home adj. -4.4

$32,000

13998 Encantardo Cir · Fort Pierce, FL 34951
2 bd · 3.0 ba · 1,248 sqft · Manufactured · 254 Days on market
Manufactured home 55+ age-restricted Built 1989 Good condition $26/sqft · 32% below area Est $47k · 32% under ↓ 9% since listing

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

Listing remarks

6 months free lot rent for the next buyer. Charming Spanish Lakes Fairways home with a split floor plan 2 bedrooms and Flex room! This park-owned property offers low lot rent of just $599/month. Inside, enjoy modern laminate flooring throughout, a screened-in small patio, and a clean, move-in-ready space. Residents enjoy community amenities including free golf, clubhouse with pool and fitness center, tennis, pickleball, shuffleboard, bocce, and regular social events. Perfect opportunity for affordable, comfortable 55+ living! Close to clubhouse and rec department.

Key facts

  • Fitness center
  • Community amenities
  • Split floor plan

Tags

SPLIT FLOOR PLANMODERN LAMINATE FLOORINGSCREENED IN SMALL PATIOCOMMUNITY AMENITIESCLUBHOUSE WITH POOLFITNESS CENTER

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $32,000 price doesn't fit this home's estimated sale value (~$47,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/3.0-bath manufactured listed at $32k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $32k).
  • Recommended offer: $28k (12.0% below list) — sets the bar for market timing.
  • Cap rate 44.3% vs local median 4.0% in Fort Pierce — 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 76/100 on livability (#226 in FL, #3,360 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, amenities F, employment F.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Manatee Academy K-8 (math 53% / reading 51%, grade C-, #990 of 2,144 statewide, top 48%, 1,664 students, 65% FRL); Southern Oaks Middle School (math 39% / reading 43%, grade F, #353 of 571 statewide, top 63%, 894 students, 76% FRL); Fort Pierce Central High School (math 15% / reading 45%, grade F, #441 of 667 statewide, top 67%, 3,091 students, 62% FRL).
  • Market conditions: 381 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $221 of loan paydown is wiped out by about $960 of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $9k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 254 days — a 12% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $12k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $28,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. Crime grade is D 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. 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.
  7. 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.
  8. 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
4.88%
Cap rate
44.29%
Cash-on-cash
135.69%
DSCR
7.04
GRM
1.7

CMA / ARV

ARV (median comp)
$47,000
List price
$32,000
Delta
-31.91%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13952 Brazil Ct 0.16mi 2/2.0 1,200 (-4%) 3mo $28,000 $23 79
13970 Adelfa Ave Ave 0.07mi 2/2.0 1,144 (-8%) 10mo $22,000 $19 70
13981 Gorrion Ct 0.30mi 2/2.0 1,150 (-8%) 3mo $48,500 $42 67
13965 Garza Ct 0.22mi 2/2.0 1,080 (-14%) 2mo $35,000 $32 61
6539 Spanish Lakes Blvd 0.69mi 2/2.0 1,200 (-4%) 5mo $24,987 $21 54
13965 Cancun Ave 0.35mi 2/2.0 1,400 (+12%) 8mo $26,000 $19 53
14461 Azucena Ct 0.56mi 2/2.0 1,300 (+4%) 13mo $15,000 $12 52
14297 Zorzal Ave 0.41mi 2/2.0 1,352 (+8%) 15mo $48,195 $36 50
14374 Cancun Ave Ave 0.37mi 2/2.0 1,404 (+12%) 9mo $49,000 $35 50
14338 Cancun Ave 0.35mi 2/2.0 1,400 (+12%) 14mo $50,000 $36 47
14495 Dulce Real Ave 0.59mi 2/2.0 1,368 (+10%) 8mo $11,000 $8 46
14352 Azucena Ct 0.55mi 2/2.0 1,400 (+12%) 13mo $66,000 $47 39

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
Equity multiple
7.63×
Total profit
$59,365
Equity at exit
$4,771
10-year hold
IRR
Equity multiple
16.05×
Total profit
$134,878
Equity at exit
$2,767

Cash invested: $8,960 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
13 active · 2 under contract
Months of supply
13.0 mo (8%/mo absorbed)
Median asking
$33,900 ($29/sqft)
Median days on market
150 d
This list price
46% of active listings are priced below it
ARV vs active asking
+27.7% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34951

Home prices YoY
-23.6%
Active inventory
381
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,562 medium interval (Pro) →
Mortgage (P&I)
$168
Tax est. 1.5%
$40 /mo · $480/yr
Insurance
$13
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$1,013

Break-even live

Break-even rent $280
Max offer price $32,000
Occupancy floor 30%

Sensitivity live

Price -10% $1,035 -5% $1,024 +0% $1,013 +5% $1,002 +10% $991
Rent -10% $890 -5% $951 +0% $1,013 +5% $1,075 +10% $1,137
Rate -1.0pp $1,029 -0.5pp $1,021 base $1,013 +0.5pp $1,005 +1.0pp $996

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
$8,000
Closing costs
$960
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6765 Spanish Lakes Blvd Fort Pierce, FL 2.0 2.0 1368 $2,500 $1.83 72d 1 0.97mi

Property features AI

Finance

Financial info
Pets not allowed
HOA & community
Senior community

Exterior

Parking
Attached carportCarport
Utilities
Three-phase electricCable available
Home design
Manufactured homeSingle-storyFaces southResale condition
Construction
Modular construction
Exterior features
Screened patioPatio

Interior

Kitchen
DishwasherElectric rangeRefrigerator
Bedrooms
2 bedrooms on the main level
Flooring
Laminate
Bathrooms
2 full bathrooms2 half bathrooms (4 total bathrooms)
Heating & cooling
Central heatingCentral air conditioning
Interior features
Walk-in closetsUnfurnished
Laundry & utility
Washer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $32,000 Active 254 DOM
  2. 2026-08-07
    days on market $32,000 Active 253 DOM
  3. 2026-08-06
    days on market $32,000 Active 252 DOM
  4. 2026-08-05
    days on market $32,000 Active 251 DOM
  5. 2026-08-04
    days on market $32,000 Active 250 DOM
  6. 2026-08-03
    days on market $32,000 Active 249 DOM
  7. 2026-07-31
    days on market $32,000 Active 246 DOM
  8. 2026-07-30
    days on market $32,000 Active 245 DOM
  9. 2026-07-29
    days on market $32,000 Active 244 DOM
  10. 2026-07-27
    days on market $32,000 Active 242 DOM
  11. 2026-07-25
    days on market $32,000 Active 240 DOM
  12. 2026-07-24
    days on market $32,000 Active 239 DOM
  13. 2026-07-23
    days on market $32,000 Active 238 DOM
  14. 2026-07-22
    days on market $32,000 Active 237 DOM
  15. 2026-07-21
    days on market $32,000 Active 236 DOM
  16. 2026-07-18
    days on market $32,000 Active 233 DOM
  17. 2026-07-16
    days on market $32,000 Active 231 DOM
  18. 2026-07-16
    days on market $32,000 Active 230 DOM
  19. 2026-07-14
    days on market $32,000 Active 229 DOM
  20. 2026-07-13
    days on market $32,000 Active 228 DOM
  21. 2026-07-12
    days on market $32,000 Active 227 DOM
  22. 2026-07-11
    days on market $32,000 Active 226 DOM
  23. 2026-07-10
    days on market $32,000 Active 225 DOM
  24. 2026-07-09
    days on market $32,000 Active 224 DOM
  25. 2026-07-08
    days on market $32,000 Active 223 DOM
  26. 2026-07-07
    days on market $32,000 Active 222 DOM
  27. 2026-07-06
    days on market $32,000 Active 221 DOM
  28. 2026-07-05
    days on market $32,000 Active 220 DOM
  29. 2026-07-04
    days on market $32,000 Active 219 DOM
  30. 2026-07-03
    days on market $32,000 Active 218 DOM
  31. 2026-07-02
    days on market $32,000 Active 217 DOM
  32. 2026-07-01
    days on market $32,000 Active 216 DOM
  33. 2026-06-30
    price $32,000 Active 215 DOM
  34. 2026-06-30
    days on market $39,900 Active 215 DOM
  35. 2026-06-29
    days on market $39,900 Active 214 DOM
  36. 2026-06-28
    days on market $39,900 Active 213 DOM
  37. 2026-06-28
    days on market $39,900 Active 212 DOM
  38. 2026-06-27
    days on market $39,900 Active 211 DOM
  39. 2026-06-25
    days on market $39,900 Active 209 DOM
  40. 2026-06-23
    days on market $39,900 Active 207 DOM
  41. 2026-06-21
    days on market $39,900 Active 206 DOM
  42. 2026-06-18
    days on market $39,900 Active 203 DOM
  43. 2026-06-17
    days on market $39,900 Active 202 DOM
  44. 2026-06-16
    days on market $39,900 Active 201 DOM
  45. 2026-06-15
    days on market $39,900 Active 200 DOM
  46. 2026-06-14
    days on market $39,900 Active 198 DOM
  47. 2026-06-13
    days on market $39,900 Active 197 DOM
  48. 2026-06-10
    days on market $39,900 Active 195 DOM
  49. 2026-06-09
    days on market $39,900 Active 194 DOM
  50. 2026-06-08
    days on market $39,900 Active 193 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$18,748
− Mortgage interest
−$1,792
− Property taxes
−$480
− Insurance
−$160
− Repairs & maintenance
−$1,500
− Management
−$1,500
− Depreciation
−$931
Taxable income
$12,385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,972
After-tax cash flow
$9,185/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 · 5 photos

Good 75/100 Cosmetic rehab Est. rehab $6,240–$18,720 screening

This move-in-ready manufactured home in Spanish Lakes Fairways offers a good condition with a clean exterior, modern laminate flooring, and well-maintained landscaping. Simple exterior and interior updates can significantly increase its value.

Value-add opportunities

  • Both Paint the exterior — A fresh coat of paint can enhance the curb appeal and increase both resale and rental value.
  • Both Landscaping improvements — Well-maintained landscaping can improve the home's curb appeal and attract more potential buyers or renters.
  • Both Update the interior — A fresh interior can make the home more appealing and increase its value for both resale and rental purposes.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 30/100

Zoned Schools

Elementary Lakewood Park Elementary School F FL #1,684/2,144 Nat'l #22,764/41,679 Middle Dan Mccarty Middle School F FL #542/571 Nat'l #11,007/14,009 High Fort Pierce Central High School F FL #441/667 Nat'l #10,947/17,239

Schools (NCES district)

District
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL
B Composite livability gradescore 76/100

Livability — Fort Pierce

Score
76/100
State rank
#226
US rank
#3360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Lucie County · 338,016 people
City population
78,556
Metro
Port St. Lucie, FL
Population (ZIP)
17,148
Household income
$63,122
Rent vs Own
11.7% rent · 88.3% own
Severe rent burden
6% of renters

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 13% Hispanic / Latino 8% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Romanian 3% Italian 2% Lithuanian 2%
Foreign-born
10% · Canada, Jamaica, Vietnam
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 3% Vietnamese 1%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Price history

-9.3% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $39,900 Beaches MLS
  • 2026-05-14 Relisted Beaches MLS
  • 2026-05-13 Listing Removed Beaches MLS
  • 2026-04-15 Price Changed $43,750 Beaches MLS
  • 2026-04-03 Price Changed $43,900 Beaches MLS
  • 2025-11-25 Listed $44,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…