CashFlowRE
Sign in Sign up
2714 Ed Hall Ln
C- Composite 51.71
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 +16.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$159,900

2714 Ed Hall Ln · Chattahoochee, FL 39845
4 bd · 2.0 ba · 2,128 sqft · Manufactured public records · 133 Days on market
Built 2007 0.92 ac lot $75/sqft · 21% below area Est $201k · 21% under

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

Listing remarks MLS

Take a look at this well-maintained four-bedroom, two-bath double-wide mobile home situated on 0.92 acres spanning two lots in Seminole County, Georgia. The home features an open floor plan with a spacious living area and a kitchen highlighted by an island—ideal for everyday living or entertaining guests. The generous primary suite includes a separate shower, a soaking tub, and plenty of room to unwind. You'll also appreciate the separate living room and den, complete with one wood-burning fireplace and one electric fireplace for added comfort and charm. Outside, enjoy the back deck along with a boathouse, an awning, and a separate storage room, offering ample space for tools, equipment, and lake essentials. Located just minutes from Lake Seminole, this property provides the perfect blend of comfort, space, and convenient access to outdoor recreation.

Key facts

  • Open floor plan
  • Boathouse
  • Back deck

Tags

OPEN FLOOR PLANSEPARATE LIVING ROOMWOOD BURNING FIREPLACEELECTRIC FIREPLACEBACK DECKBOATHOUSE

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 4-bed/2.0-bath manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $106 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (13.8% below list).
  • Recommended offer: $138k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.9% in Chattahoochee — 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 71/100 on livability (#401 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: employment D, schools F, amenities F.
  • Seminole County (rural): math 26% / reading 31% proficiency, ranked #108 of 174 in GA (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 4 units permitted in Seminole County in 2024 (0 in 5+ unit buildings).

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.
  • Seminole County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $35k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $160k implies a 128% 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; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,908 (13.8% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 14% 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 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?
  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
0.86%
Cap rate
7.09%
Cash-on-cash
2.85%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$201,276
List price
$159,900
Delta
-20.56%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.8%
Equity multiple
0.57×
Total profit
$-19,187
Equity at exit
$23,842
10-year hold
IRR
-2.7%
Equity multiple
0.82×
Total profit
$-8,201
Equity at exit
$13,825

Cash invested: $44,772 (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 39845

Home prices YoY
-6.8%
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,379 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$78 /mo · $935/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$106

Break-even live

Break-even rent $1,244
Max offer price $159,900
Occupancy floor 87%

Sensitivity live

Price -10% $197 -5% $152 +0% $106 +5% $61 +10% $16
Rent -10% $-3 -5% $52 +0% $106 +5% $161 +10% $215
Rate -1.0pp $187 -0.5pp $147 base $106 +0.5pp $65 +1.0pp $23

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
$39,975
Closing costs
$4,797
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 20 events

  1. 2026-06-21
    days on market $159,900 Active 133 DOM
  2. 2026-06-18
    days on market $159,900 Active 131 DOM
  3. 2026-06-17
    days on market $159,900 Active 130 DOM
  4. 2026-06-16
    days on market $159,900 Active 129 DOM
  5. 2026-06-15
    days on market $159,900 Active 128 DOM
  6. 2026-06-13
    days on market $159,900 Active 126 DOM
  7. 2026-06-12
    days on market $159,900 Active 125 DOM
  8. 2026-06-09
    days on market $159,900 Active 122 DOM
  9. 2026-06-08
    days on market $159,900 Active 121 DOM
  10. 2026-06-07
    days on market $159,900 Active 120 DOM
  11. 2026-06-07
    pricedays on market $159,900 Active 119 DOM
  12. 2026-04-15
    price $179,900 869-char remark
    Show marketing remark (869 chars)

    Take a look at this well-maintained four-bedroom, two-bath double-wide mobile home situated on 0.92 acres spanning two lots in Seminole County, Georgia. The home features an open floor plan with a spacious living area and a kitchen highlighted by an island—ideal for everyday living or entertaining guests. The generous primary suite includes a separate shower, a soaking tub, and plenty of room to unwind. You'll also appreciate the separate living room and den, complete with one wood-burning fireplace and one electric fireplace for added comfort and charm. Outside, enjoy the back deck along with a boathouse, an awning, and a separate storage room, offering ample space for tools, equipment, and lake essentials. Located just minutes from Lake Seminole, this property provides the perfect blend of comfort, space, and convenient access to outdoor recreation.

  13. 2026-01-29
    listed $195,000 Active 869-char remark
    Show marketing remark (869 chars)

    Take a look at this well-maintained four-bedroom, two-bath double-wide mobile home situated on 0.92 acres spanning two lots in Seminole County, Georgia. The home features an open floor plan with a spacious living area and a kitchen highlighted by an island—ideal for everyday living or entertaining guests. The generous primary suite includes a separate shower, a soaking tub, and plenty of room to unwind. You'll also appreciate the separate living room and den, complete with one wood-burning fireplace and one electric fireplace for added comfort and charm. Outside, enjoy the back deck along with a boathouse, an awning, and a separate storage room, offering ample space for tools, equipment, and lake essentials. Located just minutes from Lake Seminole, this property provides the perfect blend of comfort, space, and convenient access to outdoor recreation.

  14. 2026-01-20
    price $195,000
  15. 2025-11-24
    listed $205,000 Active
  16. 2025-08-20
    price $199,900
  17. 2025-05-12
    price $219,900
  18. 2018-06-04
    soldstatus $70,000
  19. 2016-04-01
    soldstatus $50,000
  20. 2015-11-18
    listed $62,900

ⓘ 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
$935 · $78/mo
Projected year-2 tax
$1,327 · $111/mo
Expected delta
+$392/yr (+$33/mo · 42.0%)

ⓘ 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 ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 8 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
$16,549
− Mortgage interest
−$8,957
− Property taxes
−$935
− Insurance
−$800
− Repairs & maintenance
−$1,324
− Management
−$1,324
− Depreciation
−$4,652
Taxable loss
−$1,442
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$346
After-tax cash flow
$1,623/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
Seminole County
NCES district ID
1304530
Math proficiency
26% ▼ -10.00%
Reading proficiency
31% ▼ -12.00%
Median HH income
$32,870
Composite
23.31/100
National rank
#7918
State rank
#108 of 174 in GA

Livability — Chattahoochee

Score
71/100
State rank
#401
US rank
#7120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,155

Population outlook (Seminole County) Hauer SSP2

Today (2025)
8,106 people
By 2030
7,748 · -4.4%
By 2040
6,975 · -14.0%
By 2050
6,198 · -23.5%
By 2075
4,592 · -43.4%
By 2100
2,953 · -63.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (59%)
Race & ethnicity
White 59% Black 35% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Serbian 2% Italian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Seminole

2024 margin
Solid R (+40.4) · D 29.7% · R 70.2%
2008→2024 swing
-24.0pp toward R · 2008: -16.4pp · 2024: -40.4pp
All cycles
2024: R+40.4 2020: R+34.9 2016: R+32.3 2012: R+20.4 2008: R+16.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.93%
Current HPI
164.1565
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

+186.0% since first listed
9 events — show timeline
  • 2026-04-15 Price Changed $179,900 SAMLS
  • 2026-01-29 Listed $195,000 SAMLS
  • 2026-01-20 Price Changed $195,000 SWGABOR
  • 2025-11-24 Listed $205,000 SWGABOR
  • 2025-08-20 Price Changed $199,900 SWGABOR
  • 2025-05-12 Price Changed $219,900 SWGABOR
  • 2018-06-04 Sold (Public Records) $70,000 Public Records
  • 2016-04-01 Sold (MLS) $50,000 SWGABOR
  • 2015-11-18 Listed $62,900 SWGABOR

Property tax history

+0.9%/yr

Latest (2025): $935 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…