CashFlowRE
Sign in Sign up
8071 SW 109th Place Rd 🏷️ Likely Rental
C+ Composite 60.52
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 +21.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.7/10.0
  • DSCR +6.7/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

8071 SW 109th Place Rd · Liberty Triangle, FL 34481
2 bd · 2.0 ba · 992 sqft · SingleFamily public records · 5 Days on market
Built 1989 6,098 sqft lot $141/sqft · 26% below area Est $190k · 26% under $150/mo HOA · 9% of rent

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

Listing remarks MLS

Lovely 2 bedroom 2 bathroom Savannah Floor Plan in Oak Run Country Clubs Neighborhood 6. ROOF 2022! 1.5 car Garage with 2022 Electrical Breaker Panel. Spacious covered Front Porch with glass Storm Door entry. Roomy Living room looks into the Kitchen and Dining Area. Kitchen is neutral colors with tiled backsplash & has counter with room for bar stools and a built in desk area. The tropical feel of the lanai with ceramic tile, vinyl windows & 2 ceiling fans is relaxing. Roomy Master bedroom with a spacious walk in closet. Also has a Vanity/Dressing area and Master Bathroom has upgraded tile in the step-in shower and updated shower doors. Bath 2 has tub/shower combo with sliding glass doors. If you are in the market for a great home in a great development, then this one is a must see. Community service fee of $139/mo. includes garbage/yard debris pickup, basic cable with community channel 12, use of amenities (golfing extra fee). Oak Run Country Club has a STATE OF THE ART VIRTUAL GUARD SYSTEM AT ITS GATES. There are 6 swimming pools, 5 whirlpools, library, 2 workout rooms, card room, billiard room, ceramics/craft room, on site restaurant(Oak Room Bar & Grill), driving range and an 18-hole golf course. Shuffleboard, pickle ball, horseshoes, bocce ball, tennis, wow! So many clubs to join and a DOGGIE Park too.

Key facts

  • Open floor plan
  • Walk-in closet
  • Ensuite bath

Tags

OPEN FLOOR PLANHUGE GOURMET KITCHENWALK-IN CLOSETENSUITE BATH18 HOLE ROYAL OAKS GOLF COURSE2 FITNESS CENTERS

Property features AI

Finance

  • Other: Lot approximately 0.14 acre (76 x 83); Building area reported as 1,600 sq ft; living area reported as 992 sq ft
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA; monthly fee $150.84 (association approval required); Senior community; Pets allowed: cats and dogs

Exterior

  • Parking: Attached garage with 1 garage space
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single-family residence (PUD); One-story; Faces south; Homesteaded
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Other exterior features; In-ground pool with screen enclosure; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry: Other

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 $140,000 price doesn't fit this home's estimated sale value (~$189,863) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 8.0% vs local median 4.5% in Liberty Triangle — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Marion (rural): math 42% / reading 43% proficiency, ranked #61 of 73 in FL (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 1151 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 7,071 units permitted in Marion County in 2024 (534 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($57k/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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 9y 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.17%
Cap rate
8.00%
Cash-on-cash
6.09%
DSCR
1.27
GRM
7.1

CMA / ARV

ARV (median comp)
$189,863
List price
$140,000
Delta
-26.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8108 SW 108th Place Rd 0.12mi 2/2.0 992 (0%) 4mo $160,000 $161 92
11401 SW 85th Ct 0.55mi 2/2.0 1,000 (+1%) 4mo $187,000 $187 69
11520 SW 85th Ct 0.62mi 2/2.0 988 (-0%) 3mo $170,000 $172 68
11140 SW 75th Ter 0.56mi 2/2.0 960 (-3%) 1mo $135,000 $141 68
10940 SW 87th Ct 0.61mi 2/2.0 960 (-3%) 2mo $178,000 $185 65
8344 SW 107th Pl 0.51mi 2/2.0 960 (-3%) 8mo $143,200 $149 64
8157 SW 108th Loop 0.39mi 2/2.0 1,101 (+11%) 2mo $175,000 $159 62
8329 SW 105th Pl 0.70mi 2/2.0 960 (-3%) 2mo $185,000 $193 60
10881 SW 79th Ter 0.35mi 2/2.0 1,112 (+12%) 4mo $145,000 $130 60
8431 SW 109th Lane Rd 0.33mi 1/1.0 (-1) 912 (-8%) 4mo $103,000 $113 58
8473 SW 106th St 0.70mi 2/2.0 936 (-6%) 10mo $133,000 $142 49
8124 SW 106th St 0.59mi 2/2.0 1,086 (+10%) 11mo $147,000 $135 48

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-9,919
Equity at exit
$20,874
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$8,088
Equity at exit
$12,105

Cash invested: $39,200 (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 34481

Home prices YoY
-25.2%
Active inventory
1151
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,637 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$152 /mo · $1,822/yr
Insurance
$58
HOA
$150
Vacancy / Maint / Mgmt
$344
Net cashflow
$199

Break-even live

Break-even rent $1,385
Max offer price $140,000
Occupancy floor 83%

Sensitivity live

Price -10% $278 -5% $238 +0% $199 +5% $159 +10% $120
Rent -10% $70 -5% $134 +0% $199 +5% $264 +10% $328
Rate -1.0pp $269 -0.5pp $234 base $199 +0.5pp $163 +1.0pp $126

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
$35,000
Closing costs
$4,200
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8130 SW 108th Street Rd Ocala, FL 2.0 2.0 1084 $1,975 $1.82 22d 1 0.17mi
11112 SW 78th Ave Ocala, FL 2.0 1.0 672 $1,150 $1.71 22d 1 0.31mi
8942 SW 109th Ln Ocala, FL 2.0 2.0 960 $1,450 $1.51 22d 1 0.83mi
8947 SW 108th Pl Ocala, FL 2.0 2.0 1096 $1,500 $1.37 22d 1 0.87mi
10441 SW 85th Ct Ocala, FL 2.0 2.0 1090 $1,495 $1.37 22d 1 0.88mi
9075 SW 102nd Pl Ocala, FL 2.0 2.0 1008 $1,275 $1.26 22d 1 1.39mi

HOA detail

Monthly dues
$150 · $1,800/yr
Likely covers
trashelectriccablepool

Listing history 10 events

  1. 2026-05-15
    listed $140,000 Active 544-char remark
  2. 2026-01-05
    listed $5,000 Active
  3. 2023-10-13
    soldstatus $198,000
  4. 2023-10-11
    soldstatus $198,000 Closed
    Show marketing remark (1346 chars)

    Lovely 2 bedroom 2 bathroom Savannah Floor Plan in Oak Run Country Clubs Neighborhood 6. ROOF 2022! 1.5 car Garage with 2022 Electrical Breaker Panel. Spacious covered Front Porch with glass Storm Door entry. Roomy Living room looks into the Kitchen and Dining Area. Kitchen is neutral colors with tiled backsplash & has counter with room for bar stools and a built in desk area. The tropical feel of the lanai with ceramic tile, vinyl windows & 2 ceiling fans is relaxing. Roomy Master bedroom with a spacious walk in closet. Also has a Vanity/Dressing area and Master Bathroom has upgraded tile in the step-in shower and updated shower doors. Bath 2 has tub/shower combo with sliding glass doors. If you are in the market for a great home in a great development, then this one is a must see. Community service fee of $139/mo. includes garbage/yard debris pickup, basic cable with community channel 12, use of amenities (golfing extra fee). Oak Run Country Club has a STATE OF THE ART VIRTUAL GUARD SYSTEM AT ITS GATES. There are 6 swimming pools, 5 whirlpools, library, 2 workout rooms, card room, billiard room, ceramics/craft room, on site restaurant(Oak Room Bar & Grill), driving range and an 18-hole golf course. Shuffleboard, pickle ball, horseshoes, bocce ball, tennis, wow! So many clubs to join and a DOGGIE Park too.

  5. 2023-09-06
    status Pending
    Show marketing remark (1346 chars)

    Lovely 2 bedroom 2 bathroom Savannah Floor Plan in Oak Run Country Clubs Neighborhood 6. ROOF 2022! 1.5 car Garage with 2022 Electrical Breaker Panel. Spacious covered Front Porch with glass Storm Door entry. Roomy Living room looks into the Kitchen and Dining Area. Kitchen is neutral colors with tiled backsplash & has counter with room for bar stools and a built in desk area. The tropical feel of the lanai with ceramic tile, vinyl windows & 2 ceiling fans is relaxing. Roomy Master bedroom with a spacious walk in closet. Also has a Vanity/Dressing area and Master Bathroom has upgraded tile in the step-in shower and updated shower doors. Bath 2 has tub/shower combo with sliding glass doors. If you are in the market for a great home in a great development, then this one is a must see. Community service fee of $139/mo. includes garbage/yard debris pickup, basic cable with community channel 12, use of amenities (golfing extra fee). Oak Run Country Club has a STATE OF THE ART VIRTUAL GUARD SYSTEM AT ITS GATES. There are 6 swimming pools, 5 whirlpools, library, 2 workout rooms, card room, billiard room, ceramics/craft room, on site restaurant(Oak Room Bar & Grill), driving range and an 18-hole golf course. Shuffleboard, pickle ball, horseshoes, bocce ball, tennis, wow! So many clubs to join and a DOGGIE Park too.

  6. 2023-08-14
    listed $204,888 Active
    Show marketing remark (1346 chars)

    Lovely 2 bedroom 2 bathroom Savannah Floor Plan in Oak Run Country Clubs Neighborhood 6. ROOF 2022! 1.5 car Garage with 2022 Electrical Breaker Panel. Spacious covered Front Porch with glass Storm Door entry. Roomy Living room looks into the Kitchen and Dining Area. Kitchen is neutral colors with tiled backsplash & has counter with room for bar stools and a built in desk area. The tropical feel of the lanai with ceramic tile, vinyl windows & 2 ceiling fans is relaxing. Roomy Master bedroom with a spacious walk in closet. Also has a Vanity/Dressing area and Master Bathroom has upgraded tile in the step-in shower and updated shower doors. Bath 2 has tub/shower combo with sliding glass doors. If you are in the market for a great home in a great development, then this one is a must see. Community service fee of $139/mo. includes garbage/yard debris pickup, basic cable with community channel 12, use of amenities (golfing extra fee). Oak Run Country Club has a STATE OF THE ART VIRTUAL GUARD SYSTEM AT ITS GATES. There are 6 swimming pools, 5 whirlpools, library, 2 workout rooms, card room, billiard room, ceramics/craft room, on site restaurant(Oak Room Bar & Grill), driving range and an 18-hole golf course. Shuffleboard, pickle ball, horseshoes, bocce ball, tennis, wow! So many clubs to join and a DOGGIE Park too.

  7. 2017-06-28
    soldstatus $79,900
  8. 2017-06-27
    soldstatus $79,900
  9. 2017-03-23
    listed $79,900
  10. 1989-04-01
    soldstatus $56,064

ⓘ 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
$1,822 · $152/mo
Projected year-2 tax
$1,822 · $152/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 3/10 Moderate 3 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
$19,643
− Mortgage interest
−$7,842
− Property taxes
−$1,822
− Insurance
−$700
− Repairs & maintenance
−$1,571
− Management
−$1,571
− HOA
−$1,800
− Depreciation
−$4,073
Taxable income
$264
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$63
After-tax cash flow
$2,323/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
Marion
NCES district ID
1201260
Math proficiency
42% ▼ -7.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$40,015
Composite
35.61/100
National rank
#4890
State rank
#61 of 73 in FL

Livability — Liberty Triangle

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Liberty Triangle, FL
County
Marion County · 315,796 people
City population
26,397
Metro
Ocala, FL
Population (ZIP)
26,782
Household income
$57,324
Rent vs Own
9.8% rent · 90.2% own
Severe rent burden
313.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
365,905 people
By 2030
376,768 · +3.0%
By 2040
396,555 · +8.4%
By 2050
412,723 · +12.8%
By 2075
446,090 · +21.9%
By 2100
436,193 · +19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 11% Black 7% Two or more races 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 1%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
88% English-only · Spanish 9% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+31.6) · D 33.8% · R 65.5%
2008→2024 swing
-20.0pp toward R · 2008: -11.6pp · 2024: -31.6pp
All cycles
2024: R+31.6 2020: R+25.9 2016: R+26.2 2012: R+16.2 2008: R+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.48%
Current HPI
199.986
Rent YoY
Metro
Ocala, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+149.7% since first listed
11 events — show timeline
  • 2026-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-15 Listed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-05 Listed $5,000 NFMLS
  • 2023-10-13 Sold (Public Records) $198,000 Public Records
  • 2023-10-11 Sold (MLS) $198,000 Stellar MLS as Distributed by MLS Grid
  • 2023-09-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-08-14 Listed $204,888 Stellar MLS as Distributed by MLS Grid
  • 2017-06-28 Sold (Public Records) $79,900 Public Records
  • 2017-06-27 Sold (MLS) $79,900 Stellar MLS as Distributed by MLS Grid
  • 2017-03-23 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 1989-04-01 Sold (Public Records) $56,064 Public Records

Property tax history

+11.3%/yr

Latest (2025): $1,822 · +15.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…