CashFlowRE
Sign in Sign up
1601 Hwy 441
D+ Composite 48.28
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • 1% rule +4.8/10.0
  • DSCR +3.9/10.0
  • Schools +3.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1601 Hwy 441 · Taylor Creek, FL 34974
2 bd · 2.0 ba · 1,152 sqft · SingleFamily · 100 Days on market
Built 1990 4,573 sqft lot Est $235k · 36% under $129/mo HOA · 9% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SINGLE WIDE WITH ADDITIONS ON POND IN OASIS VILLAGE OVER 55 COMMUNITY. CLUBHOUSE WITH POOL , SHUFFLE BOARD AND OTHER ACTIVITIES. THE ENTRY IS BEAUTIFULLY LANDSCAPED WITH NICE LIGHTING. TWO BEDROOMS, 2 & 1/2 BATHS, NEWLY REMODELED KITCHEN, 1 CAR GARAGE, AND CARPORT.

Key facts

  • Pickleball courts
  • Clubhouse
  • Community pool

Tags

FLORIDA ROOM ADDITIONPRIVATE PAVED PATIOCOMMUNITY POOLPICKLEBALL COURTSCLUBHOUSELAKE OKEECHOBEE

Property features AI

Finance

  • HOA & community: Community association with clubhouse, pool, and pickleball courts; Annual association fee (paid annually) which includes grounds maintenance and trash

Exterior

  • Parking: Carport (covered) with 1 carport space; 2 open parking spaces; Driveway parking; Golf cart parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Mobile home; One story; First-floor entry
  • Construction: Shingle / composition roof
  • Exterior features: Screened porch; Porch; Patio; Outbuilding; Not waterfront; Southeast facing

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Smoke detectors; Screened porch and covered patio/porch areas; Outbuilding on property
  • Laundry & utility: Washer hookup; Dryer hookup

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 $-4 ($-48/yr) — negative.
  • To cash-flow at today's rent, offer at most $149k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (2.0% below list).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 4.1% in Taylor Creek — 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 56/100 on livability (#874 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B+; Watch: schools F, amenities F, commute F.
  • Okeechobee (town): math 44% / reading 42% proficiency, ranked #58 of 73 in FL (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 402 active listings in the ZIP; 18 units permitted in Okeechobee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($53k/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.
  • Okeechobee County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 24 sale attempts since 10y 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,409 (9.0% 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 100 days. Have you received any prior offers? Is the seller open to a 9% 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 F-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. 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?
  8. 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.
  9. 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.
  10. 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
0.98%
Cap rate
6.26%
Cash-on-cash
-0.11%
DSCR
0.99
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$235,008
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1926 SE 31st St 0.60mi 2/2.0 1,054 (-8%) 2mo $275,000 $261 56
3633 SE 20th Ter 0.41mi 3/2.0 (+1) 1,034 (-10%) 7mo $225,000 $218 53
2028 SE 38th Trl 0.40mi 2/2.0 1,070 (-7%) 20mo $65,000 $61 53
3516 SE 25th Ter 0.74mi 2/2.0 1,124 (-2%) 14mo $100,000 $89 49
3603 SE 24th Ter 0.63mi 2/1.5 1,224 (+6%) 22mo $250,000 $204 40

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
-16.4%
Equity multiple
0.42×
Total profit
$-24,442
Equity at exit
$22,351
10-year hold
IRR
-8.0%
Equity multiple
0.49×
Total profit
$-21,197
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 34974

Home prices YoY
-15.6%
Active inventory
402
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,470 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$129
Vacancy / Maint / Mgmt
$309
Net cashflow
$-4

Break-even live

Break-even rent $1,475
Max offer price $149,325
Occupancy floor 95%

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.

HOA detail

Monthly dues
$129 · $1,548/yr
Likely covers
pool

Listing history 50 events

  1. 2026-06-19
    days on market $149,900 Active 100 DOM
  2. 2026-06-18
    days on market $149,900 Active 99 DOM
  3. 2026-06-17
    days on market $149,900 Active 98 DOM
  4. 2026-06-16
    days on market $149,900 Active 97 DOM
  5. 2026-06-15
    days on market $149,900 Active 96 DOM
  6. 2026-06-14
    days on market $149,900 Active 94 DOM
  7. 2026-06-10
    days on market $149,900 Active 91 DOM
  8. 2026-06-09
    days on market $149,900 Active 90 DOM
  9. 2026-06-08
    days on market $149,900 Active 89 DOM
  10. 2026-06-07
    days on market $149,900 Active 88 DOM
  11. 2026-06-05
    days on market $149,900 Active 85 DOM
  12. 2026-06-03
    days on market $149,900 Active 84 DOM
  13. 2026-06-02
    days on market $149,900 Active 83 DOM
  14. 2026-06-01
    days on market $149,900 Active 82 DOM
  15. 2026-05-31
    days on market $149,900 Active 81 DOM
  16. 2026-05-30
    days on market $149,900 Active 80 DOM
  17. 2024-03-30
    soldstatus $150,000 Closed 271-char remark
    Show marketing remark (271 chars)

    SINGLE WIDE WITH ADDITIONS ON POND IN OASIS VILLAGE OVER 55 COMMUNITY. CLUBHOUSE WITH POOL , SHUFFLE BOARD AND OTHER ACTIVITIES. THE ENTRY IS BEAUTIFULLY LANDSCAPED WITH NICE LIGHTING. TWO BEDROOMS, 2 & 1/2 BATHS, NEWLY REMODELED KITCHEN, 1 CAR GARAGE, AND CARPORT.

  18. 2024-03-19
    status Pending 271-char remark
    Show marketing remark (271 chars)

    SINGLE WIDE WITH ADDITIONS ON POND IN OASIS VILLAGE OVER 55 COMMUNITY. CLUBHOUSE WITH POOL , SHUFFLE BOARD AND OTHER ACTIVITIES. THE ENTRY IS BEAUTIFULLY LANDSCAPED WITH NICE LIGHTING. TWO BEDROOMS, 2 & 1/2 BATHS, NEWLY REMODELED KITCHEN, 1 CAR GARAGE, AND CARPORT.

  19. 2024-03-18
    listed $150,000 Active 271-char remark
    Show marketing remark (271 chars)

    SINGLE WIDE WITH ADDITIONS ON POND IN OASIS VILLAGE OVER 55 COMMUNITY. CLUBHOUSE WITH POOL , SHUFFLE BOARD AND OTHER ACTIVITIES. THE ENTRY IS BEAUTIFULLY LANDSCAPED WITH NICE LIGHTING. TWO BEDROOMS, 2 & 1/2 BATHS, NEWLY REMODELED KITCHEN, 1 CAR GARAGE, AND CARPORT.

  20. 2023-07-31
    soldstatus $100,000 Closed 350-char remark
    Show marketing remark (350 chars)

    Oasis Village - Pristine well-maintained mobile home in an active community. Come enjoy the pool, shuffleboard, clubhouse with many activities. Carport that holds two cars and parking in front of Florida Room. Plenty of parking. The backyard faces a pasture where you can sit on your patio, home comes furnished. Come and take a look. Priced to move.

  21. 2023-07-03
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Oasis Village - Pristine well-maintained mobile home in an active community. Come enjoy the pool, shuffleboard, clubhouse with many activities. Carport that holds two cars and parking in front of Florida Room. Plenty of parking. The backyard faces a pasture where you can sit on your patio, home comes furnished. Come and take a look. Priced to move.

  22. 2023-06-19
    status Active 350-char remark
    Show marketing remark (350 chars)

    Oasis Village - Pristine well-maintained mobile home in an active community. Come enjoy the pool, shuffleboard, clubhouse with many activities. Carport that holds two cars and parking in front of Florida Room. Plenty of parking. The backyard faces a pasture where you can sit on your patio, home comes furnished. Come and take a look. Priced to move.

  23. 2023-06-19
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Oasis Village - Pristine well-maintained mobile home in an active community. Come enjoy the pool, shuffleboard, clubhouse with many activities. Carport that holds two cars and parking in front of Florida Room. Plenty of parking. The backyard faces a pasture where you can sit on your patio, home comes furnished. Come and take a look. Priced to move.

  24. 2023-06-03
    listed $124,500 Active 350-char remark
    Show marketing remark (350 chars)

    Oasis Village - Pristine well-maintained mobile home in an active community. Come enjoy the pool, shuffleboard, clubhouse with many activities. Carport that holds two cars and parking in front of Florida Room. Plenty of parking. The backyard faces a pasture where you can sit on your patio, home comes furnished. Come and take a look. Priced to move.

  25. 2022-04-11
    soldstatus $135,900 Closed
  26. 2022-02-13
    status Pending
  27. 2022-02-04
    listed $135,900 Active
  28. 2021-12-10
    soldstatus $90,000 Closed
  29. 2021-11-03
    status Pending
  30. 2021-10-31
    listed $94,000 Active
  31. 2021-06-21
    soldstatus $78,000 Closed
  32. 2021-05-19
    soldstatus $100,000 Closed
  33. 2021-04-22
    status Pending
  34. 2021-03-30
    status Pending
  35. 2021-03-23
    listed $104,900 Active
  36. 2021-03-10
    soldstatus $78,000 Closed
  37. 2021-03-09
    historical Contingent
  38. 2021-02-15
    status Pending
  39. 2021-02-03
    price $82,999
  40. 2021-01-18
    listed $79,000 Active
  41. 2020-09-08
    listed $85,000 Active
  42. 2020-05-24
    historical
  43. 2020-03-18
    status Active
  44. 2020-02-04
    historical Contingent
  45. 2020-01-21
    price $74,900
  46. 2020-01-02
    price $79,500
  47. 2019-12-02
    soldstatus $45,000 Sold
  48. 2019-11-23
    status Pending
  49. 2019-10-23
    price $59,900
  50. 2019-08-16
    status Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 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
$17,635
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,411
− Management
−$1,411
− HOA
−$1,548
− Depreciation
−$4,361
Taxable loss
−$2,490
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$598
After-tax cash flow
$550/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
Okeechobee
NCES district ID
1201410
Math proficiency
44% ▼ -12.00%
Reading proficiency
42% ▼ -4.00%
Median HH income
$36,710
Composite
35.73/100
National rank
#4855
State rank
#58 of 73 in FL

Livability — Taylor Creek

Score
56/100
State rank
#874
US rank
#23017

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Okeechobee County · 23,975 people
Metro
Okeechobee, FL
Population (ZIP)
23,975
Household income
$53,013
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
399.0

Population outlook (Okeechobee County) Hauer SSP2

Today (2025)
37,273 people
By 2030
35,885 · -3.7%
By 2040
32,931 · -11.6%
By 2050
29,433 · -21.0%
By 2075
19,607 · -47.4%
By 2100
11,814 · -68.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 19% Two or more races 8% Asian 2% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1% Cuban 2%
Common ancestry
Lithuanian 2% Iranian 2% Italian 2%
Foreign-born
11% · Canada, Jamaica
Languages at home
81% English-only · Spanish 16% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Okeechobee

2024 margin
Solid R (+53.8) · D 22.9% · R 76.7%
2008→2024 swing
-34.6pp toward R · 2008: -19.2pp · 2024: -53.8pp
All cycles
2024: R+53.8 2020: R+44.4 2016: R+39.5 2012: R+20.0 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.47%
Current HPI
348.6692
Rent YoY
Metro
Okeechobee, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+87.7% since first listed
63 events — show timeline
  • 2024-03-30 Sold (MLS) $150,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-03-18 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2023-07-31 Sold (MLS) $100,000 MARMLS
  • 2023-07-03 Pending MARMLS
  • 2023-06-19 Relisted MARMLS
  • 2023-06-19 Pending MARMLS
  • 2023-06-03 Listed $124,500 MARMLS
  • 2022-04-11 Sold (MLS) $135,900 MARMLS
  • 2022-02-13 Pending MARMLS
  • 2022-02-04 Listed $135,900 MARMLS
  • 2021-12-10 Sold (MLS) $90,000 MARMLS
  • 2021-11-03 Pending MARMLS
  • 2021-10-31 Listed $94,000 MARMLS
  • 2021-06-21 Sold (MLS) $78,000 Beaches MLS
  • 2021-05-19 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
  • 2021-04-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-03-30 Pending Beaches MLS
  • 2021-03-23 Listed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2021-03-10 Sold (MLS) $78,000 MARMLS
  • 2021-03-09 Contingent Beaches MLS
  • 2021-02-15 Pending MARMLS
  • 2021-02-03 Price Changed $82,999 Beaches MLS
  • 2021-01-18 Listed $79,000 MARMLS
  • 2020-09-08 Listed $85,000 Beaches MLS
  • 2020-05-24 Listing Removed Beaches MLS
  • 2020-03-18 Relisted Beaches MLS
  • 2020-02-04 Contingent Beaches MLS
  • 2020-01-21 Price Changed $74,900 Beaches MLS
  • 2020-01-02 Price Changed $79,500 Beaches MLS
  • 2019-12-02 Sold (MLS) $45,000 Stellar MLS as Distributed by MLS Grid
  • 2019-11-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-10-23 Price Changed $59,900 Stellar MLS as Distributed by MLS Grid
  • 2019-08-16 Relisted Stellar MLS as Distributed by MLS Grid
  • 2019-07-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-07-05 Listed $85,000 Beaches MLS
  • 2019-06-18 Price Changed $64,900 Stellar MLS as Distributed by MLS Grid
  • 2019-05-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2019-03-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2019-03-05 Listed $69,900 Stellar MLS as Distributed by MLS Grid
  • 2018-12-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-12-13 Listed $85,000 Stellar MLS as Distributed by MLS Grid
  • 2018-12-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-11-26 Listed $85,000 Stellar MLS as Distributed by MLS Grid
  • 2018-06-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-06-08 Listed $79,500 Stellar MLS as Distributed by MLS Grid
  • 2018-04-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-12-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-12-04 Listed $23,000 Stellar MLS as Distributed by MLS Grid
  • 2017-11-04 Listed $64,500 Stellar MLS as Distributed by MLS Grid
  • 2017-08-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-06-16 Listed $26,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-05 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2017-02-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-02-10 Sold (MLS) $21,000 Stellar MLS as Distributed by MLS Grid
  • 2017-01-04 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2016-09-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-08-09 Listed $69,000 Stellar MLS as Distributed by MLS Grid
  • 2016-08-09 Listed $69,000 Stellar MLS as Distributed by MLS Grid
  • 2016-07-18 Listed $72,500 Stellar MLS as Distributed by MLS Grid
  • 2016-05-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-05-02 Listed $29,900 Stellar MLS as Distributed by MLS Grid
  • 2016-05-02 Listed $79,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…