CashFlowRE
Sign in Sign up
1614 Ridgemoor Dr 🏷️ Likely Rental
C Composite 55.61
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.8/30.0
  • Appreciation +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • DSCR +3.5/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$380,000

1614 Ridgemoor Dr · Mascotte, FL 34753
4 bd · 3.5 ba · 3,124 sqft · SingleFamily public records · 91 Days on market
Built 2006 0.43 ac lot Est $525k · 28% under $29/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BANK OWNED, SOLD "AS IS", NOT A SHORT SALE. PLEASE ALLOW 2-3 BUSINESS DAYS FOR SELLER RESPONSE. PROPERTY IS TENANT OCCUPIED.

Key facts

  • 0.43 acre lot
  • 2 garage spots
  • Built 2006

Property features AI

Finance

  • Other: Homestead exemption applied; Pets allowed
  • HOA & community: Has HOA (Dukes Lake HOA / Sentry Management) with required fees; Quarterly association fee of $88 (monthly equivalent $29.33)

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Septic sewer; Electricity connected; Water connected; Private utilities available
  • Home design: Single family residence; Two-story; Faces northwest
  • Construction: Block and frame construction; Shingle roof; Block foundation; Built on a 0.43-acre lot
  • Exterior features: Lake view; Asphalt road

Interior

  • Kitchen: Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 3 full baths; 1 half bath
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Walk-in closets
  • Laundry & utility: Laundry closet

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $380,000 price doesn't fit this home's estimated sale value (~$524,832) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/3.5-bath single-family listed at $380k.

Deal economics

  • At list price, monthly cash flow is $-106 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $361k (4.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (23.9% below list).
  • Recommended offer: $289k (23.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.8% in Mascotte — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#405 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.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 98 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $41k of equity ($3k loan paydown + $38k appreciation (10.0% local appreciation)).
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$65k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($346k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 20y 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 $122k; list at $380k implies a 211% 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; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $289,029 (23.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.76%
Cap rate
5.96%
Cash-on-cash
-1.19%
DSCR
0.95
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$524,832
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6152 Chorus Dr 0.59mi 4/2.5 3,269 (+5%) 8mo $548,290 $168 54
2122 Medina Hills Ln 0.43mi 5/2.5 (+1) 3,072 (-2%) 18mo $380,000 $124 53

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
23.4%
Equity multiple
2.88×
Total profit
$200,114
Equity at exit
$342,334
10-year hold
IRR
20.8%
Equity multiple
6.59×
Total profit
$594,401
Equity at exit
$738,256

Cash invested: $106,400 (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 34753

Home prices YoY
7.2%
Active inventory
98
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,890 medium interval (Pro) →
Mortgage (P&I)
$1,993
Tax from tax record
$209 /mo · $2,509/yr
Insurance
$158
HOA
$29
Vacancy / Maint / Mgmt
$607
Net cashflow
$-106

Break-even live

Break-even rent $3,024
Max offer price $361,299
Occupancy floor 99%

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
$95,000
Closing costs
$11,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1063 Bluegrass Dr Groveland, FL 4.0 2.0 2182 $2,500 $1.15 23d 1 0.76mi
5990 Churchill Square Way Groveland, FL 5.0 3.0 2696 $2,889 $1.07 2d 1 1.39mi
187 Hydra Way Groveland, FL 4.0 3.0 2542 $2,699 $1.06 23d 1 1.42mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 24 events

  1. 2026-06-18
    days on market $380,000 Active 91 DOM
  2. 2026-06-17
    days on market $380,000 Active 90 DOM
  3. 2026-06-16
    days on market $380,000 Active 89 DOM
  4. 2026-06-15
    days on market $380,000 Active 88 DOM
  5. 2026-06-13
    days on market $380,000 Active 86 DOM
  6. 2026-06-09
    days on market $380,000 Active 82 DOM
  7. 2026-06-08
    days on market $380,000 Active 81 DOM
  8. 2026-06-07
    days on market $380,000 Active 80 DOM
  9. 2026-06-04
    days on market $380,000 Active 77 DOM
  10. 2026-06-03
    days on market $380,000 Active 76 DOM
  11. 2026-06-02
    days on market $380,000 Active 75 DOM
  12. 2026-06-01
    days on market $380,000 Active 74 DOM
  13. 2026-05-31
    days on market $380,000 Active 73 DOM
  14. 2026-03-19
    listed $380,000 Active
  15. 2009-10-27
    soldstatus $122,000 134-char remark
    Show marketing remark (134 chars)

    BANK OWNED, SOLD "AS IS", NOT A SHORT SALE. PLEASE ALLOW 2-3 BUSINESS DAYS FOR SELLER RESPONSE. PROPERTY IS TENANT OCCUPIED.

  16. 2009-09-29
    listed $119,900 134-char remark
    Show marketing remark (134 chars)

    BANK OWNED, SOLD "AS IS", NOT A SHORT SALE. PLEASE ALLOW 2-3 BUSINESS DAYS FOR SELLER RESPONSE. PROPERTY IS TENANT OCCUPIED.

  17. 2009-08-11
    historical
  18. 2008-08-14
    listed $159,900
  19. 2008-08-13
    historical
  20. 2008-05-09
    listed $199,900
  21. 2008-05-08
    historical
  22. 2007-01-27
    listed $239,900
  23. 2006-11-22
    soldstatus $248,000
  24. 2006-09-15
    listed $251,800

ⓘ 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
$2,509 · $209/mo
Projected year-2 tax
$3,154 · $263/mo
Expected delta
+$645/yr (+$54/mo · 25.7%)

ⓘ 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 6/10 Major
  • 🌡 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 1/10 Low 0 unhealthy d/yr today · 0 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
$34,683
− Mortgage interest
−$21,286
− Property taxes
−$2,509
− Insurance
−$1,900
− Repairs & maintenance
−$2,775
− Management
−$2,775
− HOA
−$348
− Depreciation
−$11,055
Taxable loss
−$7,963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,911
After-tax cash flow
$641/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
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Mascotte

Score
71/100
State rank
#405
US rank
#7156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mascotte, FL
County
Lake County · 364,602 people
City population
33,565
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
7,985
Household income
$83,868
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
16.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 38% Hispanic / Latino 35% Two or more races 25% Black 20% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 12% Dominican 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
67% English-only · Spanish 32%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.01%
Current HPI
281.96
Rent YoY
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+50.9% since first listed
11 events — show timeline
  • 2026-03-19 Listed $380,000 Stellar MLS as Distributed by MLS Grid
  • 2009-10-27 Sold (MLS) $122,000 Stellar MLS as Distributed by MLS Grid
  • 2009-09-29 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2009-08-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-08-14 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2008-08-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-05-09 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2008-05-08 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-01-27 Listed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2006-11-22 Sold (MLS) $248,000 Stellar MLS as Distributed by MLS Grid
  • 2006-09-15 Listed $251,800 Stellar MLS as Distributed by MLS Grid

Property tax history

+4.2%/yr

Latest (2025): $2,509 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…