CashFlowRE
Sign in Sign up
7621 NE 108th Ave
B Composite 71.89
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 +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,900

7621 NE 108th Ave · Gainesville, FL 32609
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 48 Days on market
Built 1996 4.47 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Handyman Special opportunity in Alachua County! This 3-bedroom, 2-bathroom mobile home sits on a generous 4.47-acre corner lot, offering privacy and seclusion accessed via a quiet dirt road. Built in 1996 and spanning 960 sq ft, the home features central heat and air, carpet and vinyl flooring, and an asphalt shingle roof replaced under prior ownership. Property has been cleared and is being sold as-is — ideal for a cash buyer or investor looking for land with a structure at an attractive price point. No HOA. Come see the value this acreage has!

Key facts

  • 4.47-acre corner lot
  • Quiet dirt road
  • Asphalt shingle roof

Tags

4.47-ACRE CORNER LOTQUIET DIRT ROADASPHALT SHINGLE ROOFNO HOA

Property features AI

Finance

  • Other: Property type: Residential; Total acreage: Approximately 2 to less than 5 acres (about 4.47 acres); One well and one septic on the property; Unfurnished; Corner lot universal property ID on record
  • HOA & community: No association fees; Pets allowed

Exterior

  • Utilities: Well water; Septic tank; Electricity connected; Water connected; Sewer connected
  • Home design: Manufactured home (double wide); Single-story; Northwest-facing entry; Fixer condition
  • Construction: Metal roof; Other construction materials; Other foundation details; Built as a double wide manufactured home
  • Exterior features: Other exterior features; Corner lot; Dirt road access

Interior

  • Kitchen: Other appliances
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Skylight(s); Other interior features
  • Laundry & utility: Inside laundry room

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/2.0-bath manufactured listed at $85k.

Deal economics

  • At list price, monthly cash flow is $495 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#97 in FL, #1,480 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D+, crime F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lake Forest Elementary School (math 27% / reading 22%, grade F, #2,037 of 2,144 statewide, top 96%, 330 students, 92% FRL); Eastside High School (math 29% / reading 56%, grade F, #264 of 667 statewide, top 41%, 1,220 students, 56% FRL) — zoned schools average 74% FRL vs 48% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 52% district-wide (-18 pts) — the specific schools serving this property underperform the Alachua average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.0%/yr); 108 active listings in the ZIP; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $85k implies a 466% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F 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
1.85%
Cap rate
15.06%
Cash-on-cash
31.30%
DSCR
2.39
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.04% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
1.82×
Total profit
$19,542
Equity at exit
$12,659
10-year hold
IRR
29.0%
Equity multiple
3.74×
Total profit
$65,073
Equity at exit
$7,341

Cash invested: $23,772 (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 32609

Home prices YoY
-23.5%
Rents YoY
4.0%
Active inventory
108
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,575 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$143 /mo · $1,721/yr
Insurance
$35
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$495

Break-even live

Break-even rent $948
Max offer price $84,900
Occupancy floor 64%

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
$21,225
Closing costs
$2,547
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 21 events

  1. 2026-06-18
    days on market $84,900 Active 48 DOM
  2. 2026-06-17
    days on market $84,900 Active 47 DOM
  3. 2026-06-16
    days on market $84,900 Active 46 DOM
  4. 2026-06-15
    price $84,900 Active 45 DOM
  5. 2026-06-15
    days on market $89,900 Active 45 DOM
  6. 2026-06-14
    days on market $89,900 Active 43 DOM
  7. 2026-06-13
    days on market $89,900 Active 42 DOM
  8. 2026-06-10
    days on market $89,900 Active 40 DOM
  9. 2026-06-09
    days on market $89,900 Active 39 DOM
  10. 2026-06-08
    days on market $89,900 Active 38 DOM
  11. 2026-06-07
    days on market $89,900 Active 37 DOM
  12. 2026-06-05
    days on market $89,900 Active 34 DOM
  13. 2026-06-03
    days on market $89,900 Active 33 DOM
  14. 2026-06-02
    days on market $89,900 Active 32 DOM
  15. 2026-06-01
    days on market $89,900 Active 31 DOM
  16. 2026-05-31
    days on market $89,900 Active 30 DOM
  17. 2026-05-30
    days on market $89,900 Active 29 DOM
  18. 2026-05-04
    status Active 566-char remark
  19. 2026-04-27
    status Pending 566-char remark
  20. 2026-04-24
    listed $99,900 Active 566-char remark
  21. 1985-01-01
    soldstatus $15,000

ⓘ 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
$1,721 · $143/mo
Projected year-2 tax
$1,721 · $143/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 5/10 Major FEMA zone A · 66% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$18,896
− Mortgage interest
−$4,756
− Property taxes
−$1,721
− Insurance
−$1,927
− Repairs & maintenance
−$1,512
− Management
−$1,512
− Depreciation
−$2,470
Taxable income
$4,999
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,200
After-tax cash flow
$4,737/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — Gainesville

Score
81/100
State rank
#97
US rank
#1480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Alachua County · 218,005 people
City population
188,348
Metro
Gainesville, FL
Population (ZIP)
19,752
Household income
$49,406
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
1037.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 54% Black 33% Hispanic / Latino 8% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Romanian 2% Slovak 1% Lithuanian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.25%
Current HPI
304.1951
Rent YoY
▲ 4.04%
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+466.0% since first listed
6 events — show timeline
  • 2026-06-15 Price Changed $84,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-20 Price Changed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 1985-01-01 Sold (Public Records) $15,000 Public Records

Property tax history

+13.1%/yr

Latest (2025): $1,721 · +127.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…