CashFlowRE
Sign in Sign up
720 NE Fourth Ave
B+ Composite 78.91
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 +29.4/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +5.3/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$97,500

720 NE Fourth Ave · Trenton, FL 32693
3 bd · 2.0 ba · 840 sqft · Manufactured public records · 120 Days on market
Built 1997 9,148 sqft lot $116/sqft · 77% above area ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 3 bedroom, 2 bathroom 1997 single wide conveniently located inside the Trenton city limits! If you've been looking for affordability, convenience, and functionality all in one, this property checks the boxes. Step inside and you'll find a spacious living area that flows comfortably into the kitchen and dining space — perfect for everyday living or hosting family and friends. The split-bedroom floor plan offers privacy, with the primary suite tucked away featuring its own private bathroom and ample closet space. On the opposite side of the home, you'll find two additional bedrooms and a full bath — ideal for kids, guests, or even a home office setup. Located within city limits, you'll enjoy quick access to local schools, shopping, dining, and everything Trenton has to offer — all while maintaining the comfort of your own space.

Key facts

  • 9,148 sq ft lot
  • Built 1997
  • Listed 120 days

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 3-bed/2.0-bath manufactured listed at $98k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $89k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.9% in Trenton — 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 77/100 on livability (#207 in FL, #3,078 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Gilchrist (rural): math 66% / reading 61% proficiency, ranked #9 of 73 in FL (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 199 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 94 units permitted in Gilchrist County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($674 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Gilchrist County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($89k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,725 (9.0% below list)

Questions for the listing agent

  1. It's been on market 120 days. Have you received any prior offers? Is the seller open to a 9% 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 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. 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
1.28%
Cap rate
10.56%
Cash-on-cash
15.25%
DSCR
1.68
GRM
6.5

CMA / ARV

ARV (median comp)
$54,991
List price
$97,500
Delta
85.30%
Verdict
OVERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
35.5%
Equity multiple
3.75×
Total profit
$75,197
Equity at exit
$87,836
10-year hold
IRR
30.6%
Equity multiple
8.47×
Total profit
$204,063
Equity at exit
$189,421

Cash invested: $27,300 (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
199
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$511
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$347

Break-even live

Break-even rent $811
Max offer price $97,500
Occupancy floor 67%

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
$24,375
Closing costs
$2,925
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
1102 NE 16th Ave Trenton, FL 3.0 2.0 1056 $1,250 $1.18 13d 1 0.61mi

Listing history 18 events

  1. 2026-06-18
    days on market $97,500 Active 120 DOM
  2. 2026-06-17
    price $97,500 Active 119 DOM
  3. 2026-06-17
    days on market $101,900 Active 119 DOM
  4. 2026-06-16
    days on market $101,900 Active 118 DOM
  5. 2026-06-15
    days on market $101,900 Active 117 DOM
  6. 2026-06-14
    days on market $101,900 Active 115 DOM
  7. 2026-06-13
    days on market $101,900 Active 114 DOM
  8. 2026-06-10
    days on market $101,900 Active 112 DOM
  9. 2026-06-09
    days on market $101,900 Active 111 DOM
  10. 2026-06-08
    days on market $101,900 Active 110 DOM
  11. 2026-06-07
    days on market $101,900 Active 109 DOM
  12. 2026-06-05
    pricedays on market $101,900 Active 106 DOM
  13. 2026-06-02
    days on market $104,900 Active 104 DOM
  14. 2026-06-01
    days on market $104,900 Active 103 DOM
  15. 2026-05-31
    days on market $104,900 Active 102 DOM
  16. 2026-05-30
    days on market $104,900 Active 101 DOM
  17. 2026-05-09
    price $104,900 881-char remark
    Show marketing remark (881 chars)

    Welcome to this charming 3 bedroom, 2 bathroom 1997 single wide conveniently located inside the Trenton city limits! If you've been looking for affordability, convenience, and functionality all in one, this property checks the boxes. Step inside and you'll find a spacious living area that flows comfortably into the kitchen and dining space — perfect for everyday living or hosting family and friends. The split-bedroom floor plan offers privacy, with the primary suite tucked away featuring its own private bathroom and ample closet space. On the opposite side of the home, you'll find two additional bedrooms and a full bath — ideal for kids, guests, or even a home office setup. Located within city limits, you'll enjoy quick access to local schools, shopping, dining, and everything Trenton has to offer — all while maintaining the comfort of your own space.

  18. 2026-02-19
    listed $110,000 Active 881-char remark
    Show marketing remark (881 chars)

    Welcome to this charming 3 bedroom, 2 bathroom 1997 single wide conveniently located inside the Trenton city limits! If you've been looking for affordability, convenience, and functionality all in one, this property checks the boxes. Step inside and you'll find a spacious living area that flows comfortably into the kitchen and dining space — perfect for everyday living or hosting family and friends. The split-bedroom floor plan offers privacy, with the primary suite tucked away featuring its own private bathroom and ample closet space. On the opposite side of the home, you'll find two additional bedrooms and a full bath — ideal for kids, guests, or even a home office setup. Located within city limits, you'll enjoy quick access to local schools, shopping, dining, and everything Trenton has to offer — all while maintaining the comfort of your own space.

ⓘ 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
$1,063 · $89/mo
Projected year-2 tax
$1,063 · $89/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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,000
− Mortgage interest
−$5,462
− Property taxes
−$1,063
− Insurance
−$488
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$2,836
Taxable income
$2,751
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$660
After-tax cash flow
$3,503/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
Gilchrist
NCES district ID
1200630
Math proficiency
66% ▼ -4.00%
Reading proficiency
61% ▼ -5.00%
Median HH income
$39,610
Composite
53.01/100
National rank
#1522
State rank
#9 of 73 in FL

Livability — Trenton

Score
77/100
State rank
#207
US rank
#3078

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trenton, FL
Population (ZIP)
11,692

Population outlook (Gilchrist County) Hauer SSP2

Today (2025)
17,730 people
By 2030
17,722 · +-0.0%
By 2040
17,393 · -1.9%
By 2050
16,597 · -6.4%
By 2075
14,300 · -19.3%
By 2100
11,498 · -35.1%

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 · Gilchrist

2024 margin
Solid R (+68.0) · D 15.6% · R 83.6%
2008→2024 swing
-21.2pp toward R · 2008: -46.8pp · 2024: -68.0pp
All cycles
2024: R+68.0 2020: R+64.0 2016: R+62.8 2012: R+51.0 2008: R+46.8

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

-4.6% since first listed
2 events — show timeline
  • 2026-05-09 Price Changed $104,900 DGLMLS
  • 2026-02-19 Listed $110,000 DGLMLS

Property tax history

+17.9%/yr

Latest (2025): $1,063 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…