CashFlowRE
Sign in Sign up
8720 SW 108th Ln
D Composite 42.61
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
  • ARV discount +8.6/15.0
  • 1% rule +5.2/10.0
  • DSCR +4.1/10.0
  • 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

$149,900

8720 SW 108th Ln · Liberty Triangle, FL 34481
2 bd · 2.0 ba · 960 sqft · SingleFamily public records · 12 Days on market
Built 1986 6,970 sqft lot Est $154k · at est. $155/mo HOA · 10% of rent

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

Listing remarks MLS

This is a Fannie Mae HomePath property. Purchase this home for as little as 3% down! Lovely gated community of Oak Run has a community pool and is close to all shopping, dining and hospitals. 2 bed 2 bath home has dining area in kitchen, master bath has walk-in shower, living room, ceramic tiled lanai with acrylic windows, perfect spot for entertaining.

Key facts

  • Newer appliances
  • Cozy porch
  • Oak run community

Tags

OAK RUN COMMUNITYNEWER APPLIANCESELECTRICAL WORKCOZY PORCHTOP-TIER MEDICAL FACILITIES

Property features AI

Finance

  • Other: Lot about 0.16 acre (approx. 85 x 80), cleared and paved, on private maintained road; PUD zoning
  • HOA & community: Oak Run Association with monthly HOA of $155; HOA includes cable TV, pool, and recreational facilities; Community amenities: Clubhouse, deed restrictions, dog park, fitness center, golf, pool, tennis courts; golf carts allowed; Senior community; Pets allowed

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single family residence; Residential property; One story; Faces southwest; Fixer condition
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Built on or before public records (one-story)
  • Exterior features: Covered, enclosed, and screened front porch

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Central air
  • Interior features: Solid surface counters; Thermostat; Window treatments; Florida room
  • Laundry & utility: Washer; Dryer; Laundry: Other

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $10 ($118/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 6.4% 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 D — 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.
  • Zoned schools: Hammett Bowen Jr. Elementary School (math 56% / reading 56%, grade C+, #832 of 2,144 statewide, top 40%, 867 students, 54% FRL); Liberty Middle School (math 40% / reading 41%, grade F, #360 of 571 statewide, top 64%, 1,365 students, 54% FRL); West Port High School (math 34% / reading 52%, grade F, #255 of 667 statewide, top 39%, 2,906 students, 52% FRL).
  • Market conditions: 1161 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 32% 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 $1k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 21y 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 $37k; list at $150k implies a 305% 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 $149,900

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. 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?
  4. 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.
  5. 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.
  6. 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
1.02%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$153,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10940 SW 87th Ct 0.13mi 2/2.0 960 (0%) 2mo $178,000 $185 92
11401 SW 85th Ct 0.36mi 2/2.0 1,000 (+4%) 4mo $187,000 $187 73
11520 SW 85th Ct 0.48mi 2/2.0 988 (+3%) 3mo $170,000 $172 70
8344 SW 107th Pl 0.54mi 2/2.0 960 (0%) 8mo $143,200 $149 68
8329 SW 105th Pl 0.71mi 2/2.0 960 (0%) 2mo $185,000 $193 66
8108 SW 108th Place Rd 0.61mi 2/2.0 992 (+3%) 4mo $160,000 $161 63
8431 SW 109th Lane Rd 0.40mi 1/1.0 (-1) 912 (-5%) 4mo $103,000 $113 60
8473 SW 106th St 0.59mi 2/2.0 936 (-2%) 10mo $133,000 $142 60
10917 SW 82nd Ter 0.50mi 2/2.0 1,032 (+8%) 11mo $115,000 $111 55
8343 SW 105th Pl 0.70mi 2/2.0 936 (-2%) 11mo $150,000 $160 54
8463 SW 108th Pl 0.28mi 2/2.0 1,100 (+15%) 11mo $165,000 $150 53
8157 SW 108th Loop 0.67mi 2/2.0 1,101 (+15%) 2mo $175,000 $159 43

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
-15.8%
Equity multiple
0.44×
Total profit
$-23,541
Equity at exit
$22,351
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-19,198
Equity at exit
$12,961

Cash invested: $41,972 (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
1161
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,526 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$192 /mo · $2,309/yr
Insurance
$62
HOA
$155
Vacancy / Maint / Mgmt
$321
Net cashflow
$10

Break-even live

Break-even rent $1,514
Max offer price $149,900
Occupancy floor 94%

Sensitivity live

Price -10% $95 -5% $52 +0% $10 +5% $-33 +10% $-75
Rent -10% $-111 -5% $-50 +0% $10 +5% $70 +10% $130
Rate -1.0pp $85 -0.5pp $48 base $10 +0.5pp $-29 +1.0pp $-69

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8942 SW 109th Ln Ocala, FL 2.0 2.0 960 $1,450 $1.51 23d 1 0.24mi
8947 SW 108th Pl Ocala, FL 2.0 2.0 1096 $1,500 $1.37 23d 1 0.27mi
8130 SW 108th Street Rd Ocala, FL 2.0 2.0 1084 $1,975 $1.82 23d 1 0.58mi
10441 SW 85th Ct Ocala, FL 2.0 2.0 1090 $1,495 $1.37 23d 1 0.65mi
11112 SW 78th Ave Ocala, FL 2.0 1.0 672 $1,150 $1.71 23d 1 0.90mi
9075 SW 102nd Pl Ocala, FL 2.0 2.0 1008 $1,275 $1.26 23d 1 0.99mi
10081 SW 95th Ave Ocala, FL 2.0 2.0 1040 $1,395 $1.34 23d 1 1.31mi
10405 SW 99th Ave Ocala, FL 2.0 2.0 1040 $1,450 $1.39 23d 1 1.37mi
10081 SW 97th Ct Ocala, FL 2.0 1.0 992 $1,200 $1.21 15d 1 1.47mi

HOA detail

Monthly dues
$155 · $1,860/yr
Likely covers
poolsecurity

Listing history 22 events

  1. 2026-06-09
    remarks 693-char remark
  2. 2026-06-09
    status $149,900 Pending 12 DOM
  3. 2026-06-08
    days on market $149,900 Active 12 DOM
  4. 2026-06-07
    days on market $149,900 Active 11 DOM
  5. 2026-06-03
    days on market $149,900 Active 7 DOM
  6. 2026-06-02
    days on market $149,900 Active 6 DOM
  7. 2026-06-01
    days on market $149,900 Active 5 DOM
  8. 2026-05-31
    days on market $149,900 Active 4 DOM
  9. 2026-05-30
    days on market $149,900 Active 3 DOM
  10. 2026-05-27
    listed $149,900 Active
  11. 2026-02-24
    historical
  12. 2025-12-08
    price $169,900
  13. 2025-05-14
    price $174,000
  14. 2025-05-03
    listed $179,000 Active
  15. 2013-06-26
    soldstatus $37,000 355-char remark
    Show marketing remark (355 chars)

    This is a Fannie Mae HomePath property. Purchase this home for as little as 3% down! Lovely gated community of Oak Run has a community pool and is close to all shopping, dining and hospitals. 2 bed 2 bath home has dining area in kitchen, master bath has walk-in shower, living room, ceramic tiled lanai with acrylic windows, perfect spot for entertaining.

  16. 2013-03-15
    listed $40,900 355-char remark
    Show marketing remark (355 chars)

    This is a Fannie Mae HomePath property. Purchase this home for as little as 3% down! Lovely gated community of Oak Run has a community pool and is close to all shopping, dining and hospitals. 2 bed 2 bath home has dining area in kitchen, master bath has walk-in shower, living room, ceramic tiled lanai with acrylic windows, perfect spot for entertaining.

  17. 2006-06-28
    soldstatus $138,900
  18. 2005-11-21
    soldstatus $98,500
  19. 2005-11-15
    soldstatus $98,500
  20. 2005-09-29
    listed $98,500
  21. 1988-08-01
    soldstatus $55,000
  22. 1986-12-01
    soldstatus $46,330

ⓘ 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
$2,309 · $192/mo
Projected year-2 tax
$2,309 · $192/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 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
$18,317
− Mortgage interest
−$8,397
− Property taxes
−$2,309
− Insurance
−$750
− Repairs & maintenance
−$1,465
− Management
−$1,465
− HOA
−$1,860
− Depreciation
−$4,361
Taxable loss
−$2,290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$550
After-tax cash flow
$668/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

+223.5% since first listed
13 events — show timeline
  • 2026-05-27 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-12-08 Price Changed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-14 Price Changed $174,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Listed $179,000 Stellar MLS as Distributed by MLS Grid
  • 2013-06-26 Sold (MLS) $37,000 Stellar MLS as Distributed by MLS Grid
  • 2013-03-15 Listed $40,900 Stellar MLS as Distributed by MLS Grid
  • 2006-06-28 Sold (Public Records) $138,900 Public Records
  • 2005-11-21 Sold (Public Records) $98,500 Public Records
  • 2005-11-15 Sold (MLS) $98,500 Stellar MLS as Distributed by MLS Grid
  • 2005-09-29 Listed $98,500 Stellar MLS as Distributed by MLS Grid
  • 1988-08-01 Sold (Public Records) $55,000 Public Records
  • 1986-12-01 Sold (Public Records) $46,330 Public Records

Property tax history

+8.5%/yr

Latest (2025): $2,309 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…