CashFlowRE
Sign in Sign up
1571 Caribbean Rd
D- Composite 35.47
Why this score? — see what drove the D- 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 +13.7/30.0
  • DSCR +4.1/10.0
  • Schools +3.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.3/5.0
  • ARV discount +2.6/15.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$169,900

1571 Caribbean Rd · Sebring, FL 33870
2 bd · 2.0 ba · 1,392 sqft · Manufactured public records · 65 Days on market
Built 1988 4,792 sqft lot Est $153k · 11% over $50/mo HOA · 4% of rent

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

Listing remarks MLS

Welcome to Sebring Falls, one of Sebring's best kept mobile home park secrets! Home is on owned land & great pool/clubhouse activities for only $40 a month! Open Floor plan & spacious sun room and patios! Fully furnished down to the linens, tools, & more!

Key facts

  • Inside laundry area
  • Covered carport
  • Spacious sunroom

Tags

SPACIOUS SUNROOMLARGE ATTACHED WORKSHOPCOVERED CARPORTINSIDE LAUNDRY AREAACCESS TO CLUBHOUSESOLAR HEATED POOL

Property features AI

Finance

  • HOA & community: Homeowners association with $50 monthly fee; Community clubhouse; Senior community

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Mobile Home; One level; Residential property
  • Construction: Frame construction with metal siding; Metal roof
  • Exterior features: Screened porch; Side porch; Community pool

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator; Electric water heater
  • Bedrooms: Total rooms: 6
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fans; High-speed internet; Furnished; Blinds and drapes
  • 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/2.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $11 ($132/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 $140k (17.4% below list).
  • Recommended offer: $140k (17.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.3% in Sebring — 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 66/100 on livability (#618 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute 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.
  • Market conditions: Rents soft (-0.3%/yr); 475 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($50k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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.
  • Current owner paid $100k; list at $170k implies a 70% 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,273 (17.4% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$153,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1523 Caribbean Rd 0.23mi 2/2.0 1,368 (-2%) 1mo $150,000 $110 85
1543 St Thomas Ave 0.11mi 2/2.0 1,344 (-3%) 12mo $97,000 $72 79
2209 Bahama Rd W 0.09mi 2/2.0 1,344 (-3%) 16mo $130,000 $97 77
2109 Caribbean Rd 0.19mi 3/2.0 (+1) 1,344 (-3%) 12mo $159,900 $119 70
1525 Caribbean Rd 0.22mi 2/2.0 1,488 (+7%) 12mo $145,000 $97 68
1528 Caribbean Rd 0.23mi 2/2.0 1,248 (-10%) 6mo $154,900 $124 67
1553 Caribbean Rd 0.09mi 2/2.0 1,296 (-7%) 21mo $160,000 $123 67
1564 St Thomas Ave 0.02mi 2/2.0 1,512 (+9%) 22mo $150,000 $99 67
1534 Caribbean Rd 0.20mi 2/2.0 1,276 (-8%) 17mo $180,000 $141 63
1507 Caribbean Rd 0.23mi 3/2.0 (+1) 1,188 (-15%) 2mo $155,000 $130 58
2972 Louis St 0.52mi 2/2.0 1,481 (+6%) 21mo $90,000 $61 47
3009 Hammock Ter 0.71mi 3/2.0 (+1) 1,512 (+9%) 1mo $150,000 $99 47

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.1%
Equity multiple
0.35×
Total profit
$-30,969
Equity at exit
$25,333
10-year hold
IRR
-18.9%
Equity multiple
0.12×
Total profit
$-42,060
Equity at exit
$14,690

Cash invested: $47,572 (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 33870

Home prices YoY
-20.0%
Rents YoY
-0.3%
Active inventory
475
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,403 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$85 /mo · $1,025/yr
Insurance
$71
HOA
$50
Vacancy / Maint / Mgmt
$295
Net cashflow
$11

Break-even live

Break-even rent $1,389
Max offer price $169,900
Occupancy floor 94%

Sensitivity live

Price -10% $107 -5% $59 +0% $11 +5% $-37 +10% $-85
Rent -10% $-100 -5% $-44 +0% $11 +5% $66 +10% $122
Rate -1.0pp $97 -0.5pp $54 base $11 +0.5pp $-33 +1.0pp $-78

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
$42,475
Closing costs
$5,097
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2545 Brunns Rd Sebring, FL 3.0 2.0 1248 $1,600 $1.28 21d 1 0.48mi

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
pool

Listing history 19 events

  1. 2026-06-19
    days on market $169,900 Active 65 DOM
  2. 2026-06-18
    days on market $169,900 Active 64 DOM
  3. 2026-06-17
    days on market $169,900 Active 63 DOM
  4. 2026-06-16
    days on market $169,900 Active 62 DOM
  5. 2026-06-15
    days on market $169,900 Active 61 DOM
  6. 2026-06-14
    days on market $169,900 Active 59 DOM
  7. 2026-06-10
    days on market $169,900 Active 56 DOM
  8. 2026-06-09
    days on market $169,900 Active 55 DOM
  9. 2026-06-08
    days on market $169,900 Active 54 DOM
  10. 2026-06-07
    days on market $169,900 Active 53 DOM
  11. 2026-06-02
    days on market $169,900 Active 48 DOM
  12. 2026-06-01
    days on market $169,900 Active 47 DOM
  13. 2026-05-31
    days on market $169,900 Active 46 DOM
  14. 2026-05-30
    days on market $169,900 Active 45 DOM
  15. 2026-04-15
    listed $169,900 Active
  16. 2026-03-02
    soldstatus $100,000
  17. 2018-05-09
    soldstatus $54,100
  18. 2018-04-20
    soldstatus $54,000 272-char remark
    Show marketing remark (272 chars)

    Welcome to Sebring Falls, one of Sebring's best kept mobile home park secrets! Home is on owned land & great pool/clubhouse activities for only $40 a month! Open Floor plan & spacious sun room and patios! Fully furnished down to the linens, tools, & more!

  19. 2018-02-27
    listed $67,000 272-char remark
    Show marketing remark (272 chars)

    Welcome to Sebring Falls, one of Sebring's best kept mobile home park secrets! Home is on owned land & great pool/clubhouse activities for only $40 a month! Open Floor plan & spacious sun room and patios! Fully furnished down to the linens, tools, & more!

ⓘ 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
$1,025 · $85/mo
Projected year-2 tax
$1,410 · $118/mo
Expected delta
+$385/yr (+$32/mo · 37.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 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
$16,833
− Mortgage interest
−$9,517
− Property taxes
−$1,025
− Insurance
−$850
− Repairs & maintenance
−$1,347
− Management
−$1,347
− HOA
−$600
− Depreciation
−$4,943
Taxable loss
−$2,795
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$671
After-tax cash flow
$802/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
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 — Sebring

Score
66/100
State rank
#618
US rank
#11992

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
50,797
Metro
Sebring-Avon Park, FL
Population (ZIP)
25,195
Household income
$49,942
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
994.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 22% Black 13% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 7% Cuban 5%
Common ancestry
Slovak 2% Romanian 1% Lithuanian 1%
Foreign-born
10% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 16% Other Indo-European 1% French/Haitian/Cajun 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
▼ -68.68%
Current HPI
273.9861
Rent YoY
▼ -0.29%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+153.6% since first listed
5 events — show timeline
  • 2026-04-15 Listed $169,900 HAOR as distributed by MLS GRID
  • 2026-03-02 Sold (Public Records) $100,000 Public Records
  • 2018-05-09 Sold (Public Records) $54,100 Public Records
  • 2018-04-20 Sold (MLS) $54,000 HAOR as distributed by MLS GRID
  • 2018-02-27 Listed $67,000 HAOR as distributed by MLS GRID

Property tax history

+9.3%/yr

Latest (2025): $1,025 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…