CashFlowRE
Sign in Sign up
None
B- Composite 69.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

None · Lake Placid, FL 33852
1 bd · 1.0 ba · 492 sqft · Manufactured public records · 22 Days on market
Built 1967 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert! Looking to get away from the hustle and bustle of the city? Look no further! This quaint 1 bed, 1 bath home with a huge finished cabana room is in the quiet Citrus Lakes community. Just a short drive to Lake Placid or Sebring for all your amenities. This property is occupied with long term tenant who would like to stay. * Seller has multiple properties for sale. The following MLS #'s have the option of being sold together with this one: 262592, 262591, 262590, 262433. *

Key facts

  • Tree shaded lot
  • 7,405 sq ft lot
  • Parking

Tags

TREE SHADED LOTSHORT DISTANCE TO SHOPPINGSHORT DISTANCE TO HOSPITALS

Property features AI

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Septic tank sewer
  • Home design: Mobile home; Single-story
  • Construction: Metal siding
  • Exterior features: Metal roof; No patio or porch; Paved road access; 17-acre lot; 80 ft frontage; Zoned M1S

Interior

  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No central heating; Wall unit cooling
  • Interior features: Vinyl flooring; Total of 5 rooms

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 1-bed/1.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $504 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 3.7% in Lake Placid — 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 68/100 on livability (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living 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 flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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 $55k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,950 (1.5% below list)

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.74%
Cap rate
14.94%
Cash-on-cash
30.88%
DSCR
2.37
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.82% rent growth · sell at horizon

5-year hold
IRR
23.2%
Equity multiple
1.93×
Total profit
$18,163
Equity at exit
$10,437
10-year hold
IRR
29.7%
Equity multiple
3.39×
Total profit
$46,911
Equity at exit
$6,052

Cash invested: $19,600 (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 33852

Rents YoY
0.8%
Active inventory
1488
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,219 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$62 /mo · $745/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$504

Break-even live

Break-even rent $580
Max offer price $70,000
Occupancy floor 54%

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
$17,500
Closing costs
$2,100
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.

Listing history 22 events

  1. 2026-06-19
    days on market $70,000 Active 22 DOM
  2. 2026-06-18
    days on market $70,000 Active 21 DOM
  3. 2026-06-17
    days on market $70,000 Active 20 DOM
  4. 2026-06-16
    days on market $70,000 Active 19 DOM
  5. 2026-06-15
    days on market $70,000 Active 18 DOM
  6. 2026-06-14
    days on market $70,000 Active 16 DOM
  7. 2026-06-10
    days on market $70,000 Active 13 DOM
  8. 2026-06-09
    days on market $70,000 Active 12 DOM
  9. 2026-06-08
    days on market $70,000 Active 11 DOM
  10. 2026-06-07
    days on market $70,000 Active 10 DOM
  11. 2026-06-02
    days on market $70,000 Active 5 DOM
  12. 2026-06-01
    days on market $70,000 Active 4 DOM
  13. 2026-05-31
    days on market $70,000 Active 3 DOM
  14. 2026-05-30
    days on market $70,000 Active 2 DOM
  15. 2026-05-27
    listed $70,000 Active
  16. 2026-02-14
    historical $800
  17. 2026-01-30
    price $70,000
  18. 2026-01-12
    listed $800
  19. 2025-12-22
    price $75,000
  20. 2022-05-24
    soldstatus $55,000
  21. 2019-03-27
    soldstatus $20,000 491-char remark
    Show marketing remark (491 chars)

    Investor Alert! Looking to get away from the hustle and bustle of the city? Look no further! This quaint 1 bed, 1 bath home with a huge finished cabana room is in the quiet Citrus Lakes community. Just a short drive to Lake Placid or Sebring for all your amenities. This property is occupied with long term tenant who would like to stay. * Seller has multiple properties for sale. The following MLS #'s have the option of being sold together with this one: 262592, 262591, 262590, 262433. *

  22. 2019-02-25
    listed $23,298 491-char remark
    Show marketing remark (491 chars)

    Investor Alert! Looking to get away from the hustle and bustle of the city? Look no further! This quaint 1 bed, 1 bath home with a huge finished cabana room is in the quiet Citrus Lakes community. Just a short drive to Lake Placid or Sebring for all your amenities. This property is occupied with long term tenant who would like to stay. * Seller has multiple properties for sale. The following MLS #'s have the option of being sold together with this one: 262592, 262591, 262590, 262433. *

ⓘ 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
$745 · $62/mo
Projected year-2 tax
$745 · $62/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 ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$14,622
− Mortgage interest
−$3,921
− Property taxes
−$745
− Insurance
−$350
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$2,036
Taxable income
$5,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,255
After-tax cash flow
$4,796/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 — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment F Housing B- 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
22,600
Metro
Sebring-Avon Park, FL
Population (ZIP)
22,600
Household income
$54,284
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
439.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Two or more races 11% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
79% English-only · Spanish 19% Tagalog/Filipino 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
▼ -203.31%
Current HPI
224.8693
Rent YoY
▲ 0.82%
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

+200.5% since first listed
8 events — show timeline
  • 2026-05-27 Listed $70,000 HAOR as distributed by MLS GRID
  • 2026-02-14 Rental Removed $800 HAOR
  • 2026-01-30 Price Changed $70,000 HAOR as distributed by MLS GRID
  • 2026-01-12 Listed for Rent $800 HAOR
  • 2025-12-22 Price Changed $75,000 HAOR as distributed by MLS GRID
  • 2022-05-24 Sold (Public Records) $55,000 Public Records
  • 2019-03-27 Sold (MLS) $20,000 HAOR as distributed by MLS GRID
  • 2019-02-25 Listed $23,298 HAOR as distributed by MLS GRID

Property tax history

+5.8%/yr

Latest (2025): $745 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…