CashFlowRE
Sign in Sign up
14271 NW 75th Ave
C- Composite 54.74
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 +15.3/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.2/15.0
  • DSCR +4.7/10.0
  • 1% rule +3.9/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

14271 NW 75th Ave · Manatee Road, FL 32693
2 bd · 1.0 ba · 832 sqft · Manufactured public records · 8 Days on market
Built 2010 1.01 ac lot Est $166k · at est.

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

Listing remarks MLS

Big Price improved! GREAT BUY NOW! It is worth more than it is asking. Discover the country living and convenience with this well-maintained gem, nestled on a peaceful 1.01-acre lot. This inviting home offers a serene escape while remaining close to local amenities. Step inside to find a thoughtfully designed split floor plan featuring two bedrooms and two bathrooms, the primary room has 2 walk-in closets, and laundry is inside. Recent updates include new luxury vinyl flooring throughout the living room, electric fireplace, kitchen, and bathrooms with new tubs, vanities, cabinets, door moldings, a well pump, and many more to add to a comfortable living. Enjoy the spacious front porch (12’x12’) and a rear porch (8’x8’), both ideal for relaxation and entertaining. The property also offers two metal carports with ample 2-car parking spaces (20’x18’ each), a 10’x10’ metal storage shed, and a metal well pump shed. The expansive yard offers plenty of room for outdoor activities. Don’t miss the opportunity to experience this charming home by scheduling a personal showing!

Key facts

  • 12 x 12 front porch
  • Two walk-in closets
  • Electric fireplace

Tags

1.01-ACRE LOTSPLIT-BEDROOM FLOOR PLANTWO WALK-IN CLOSETSLUXURY VINYL PLANK FLOORINGELECTRIC FIREPLACE12 X 12 FRONT PORCH

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: Off-street parking
  • Utilities: Private well water
  • Home design: Residential mobile home
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Covered patio/porch; Level and wooded lot

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 4 total rooms
  • Flooring: Carpet; Laminate; Wood
  • Bathrooms: 2 full bathrooms
  • Interior features: Refrigerator; Washer
  • Laundry & utility: Washer

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 $160k.

Deal economics

  • At list price, monthly cash flow is $58 ($696/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 $143k (10.5% below list).
  • Recommended offer: $143k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.7% in Manatee Road — 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 59/100 on livability (#815 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: health & safety D, schools F, amenities F.
  • Levy (rural): 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; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 198 active listings in the ZIP; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $143,178 (10.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.89%
Cap rate
6.73%
Cash-on-cash
1.55%
DSCR
1.07
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$166,400
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7991 NW 147th Pl 0.72mi 2/2.0 924 (+11%) 12mo $185,000 $200 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.4%
Equity multiple
3.03×
Total profit
$90,837
Equity at exit
$144,141
10-year hold
IRR
22.4%
Equity multiple
6.91×
Total profit
$264,597
Equity at exit
$310,845

Cash invested: $44,800 (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 32693

Home prices YoY
14.8%
Active inventory
198
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,432 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$167 /mo · $2,008/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$58

Break-even live

Break-even rent $1,358
Max offer price $160,000
Occupancy floor 91%

Sensitivity live

Price -10% $149 -5% $103 +0% $58 +5% $13 +10% $-33
Rent -10% $-55 -5% $1 +0% $58 +5% $115 +10% $171
Rate -1.0pp $139 -0.5pp $99 base $58 +0.5pp $17 +1.0pp $-26

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
$40,000
Closing costs
$4,800
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 7 events

  1. 2026-06-13
    statusdays on market $160,000 Pending 8 DOM
  2. 2026-06-10
    days on market $160,000 Active 7 DOM
  3. 2026-06-09
    days on market $160,000 Active 6 DOM
  4. 2026-06-08
    days on market $160,000 Active 5 DOM
  5. 2026-06-07
    days on market $160,000 Active 4 DOM
  6. 2026-06-05
    remarks 699-char remark
  7. 2026-06-05
    listed $160,000 Active 1 DOM

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$2,008 · $167/mo
Projected year-2 tax
$2,008 · $167/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 6/10 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 2/10 Low 2 unhealthy d/yr today · 2 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
$17,181
− Mortgage interest
−$8,962
− Property taxes
−$2,008
− Insurance
−$800
− Repairs & maintenance
−$1,375
− Management
−$1,375
− Depreciation
−$4,655
Taxable loss
−$1,993
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$478
After-tax cash flow
$1,175/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — Manatee Road

Score
59/100
State rank
#815
US rank
#19826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manatee Road, FL
Population (ZIP)
11,692

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Lithuanian 4% Slovak 3% Romanian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 46.81%
Current HPI
363.4299
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

+1782.4% since first listed
9 events — show timeline
  • 2026-06-04 Listed $160,000 DGLMLS
  • 2024-12-18 Sold (MLS) $148,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-10-15 Price Changed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2024-09-05 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2024-07-29 Listed $165,900 Stellar MLS as Distributed by MLS Grid
  • 1996-08-01 Sold (Public Records) $23,500 Public Records
  • 1996-08-01 Sold (Public Records) $25,000 Public Records
  • 1990-03-01 Sold (Public Records) $8,500 Public Records

Property tax history

+17.7%/yr

Latest (2025): $2,008 · +219.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…