CashFlowRE
Sign in Sign up
1672 S Canary Ter
B- Composite 69.98
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 +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

1672 S Canary Ter · Inverness, FL 34450
2 bd · 1.0 ba · 976 sqft · Manufactured public records · 160 Days on market
Built 1972 7,124 sqft lot

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

Listing remarks MLS

USE EXTREME CAUTION-this mobile home presents a challenge but the location is incredible! Located on a serene, dead-end street just off CR44;short walk from the Inverness lakes. Public boat ramp is 2 miles away. Great neighbors with pride in their gardens. Surrounded by lovely homes. Yard is spacious; partial fence. Carport is in fair condition and makes an ideal cover for your boat. VIEW FROM FRONT DOOR. Do not walk inside due to weak floors and poss. mold. SOLD "AS IS". Owner finance available.

Key facts

  • Open green space
  • Storage shed
  • Room for rv parking

Tags

OPEN GREEN SPACEQUIET DEAD-END STREETSTORAGE SHEDROOM FOR RV PARKINGROOM FOR TRUCK PARKINGROOM FOR EXTRA VEHICLE PARKING

Property features AI

Exterior

  • Parking: Attached carport; Driveway (paved); 1 parking space
  • Utilities: Private well water; Septic tank sewer
  • Home design: Manufactured home (single wide); Residential property
  • Construction: Metal roof
  • Exterior features: Deck; Rectangular lot; County road frontage

Interior

  • Kitchen: Electric cooktop
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Wall/window air conditioning units
  • Interior features: Electric cooktop; Carpet and laminate flooring

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/1.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $768 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.5% vs local median 4.9% in Inverness — 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 67/100 on livability (#564 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: health & safety C-, amenities F, commute F.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Inverness Primary School (math 54% / reading 55%, grade C, #892 of 2,144 statewide, top 44%, 683 students, 65% FRL); Inverness Middle School (math 52% / reading 48%, grade C, #254 of 571 statewide, top 45%, 1,017 students, 60% FRL); Citrus High School (math 34% / reading 51%, grade F, #264 of 667 statewide, top 41%, 1,503 students, 54% FRL) — zoned schools at 60% FRL track the district average.
  • Market conditions: 210 active listings in the ZIP; 2,443 units permitted in Citrus County in 2024 (0 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.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $30k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $70k implies a 289% 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 $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
2.24%
Cap rate
19.47%
Cash-on-cash
47.05%
DSCR
3.09
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
44.4%
Equity multiple
2.92×
Total profit
$37,614
Equity at exit
$10,437
10-year hold
IRR
50.3%
Equity multiple
5.89×
Total profit
$95,833
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 34450

Home prices YoY
-18.7%
Active inventory
210
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,566 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$73 /mo · $870/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$768

Break-even live

Break-even rent $593
Max offer price $70,000
Occupancy floor 46%

Sensitivity live

Price -10% $808 -5% $788 +0% $768 +5% $749 +10% $729
Rent -10% $645 -5% $707 +0% $768 +5% $830 +10% $892
Rate -1.0pp $804 -0.5pp $786 base $768 +0.5pp $750 +1.0pp $732

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 19 events

  1. 2026-06-21
    days on market $70,000 Active 160 DOM
  2. 2026-06-19
    days on market $70,000 Active 158 DOM
  3. 2026-06-18
    days on market $70,000 Active 157 DOM
  4. 2026-06-17
    days on market $70,000 Active 156 DOM
  5. 2026-06-16
    days on market $70,000 Active 155 DOM
  6. 2026-06-15
    days on market $70,000 Active 154 DOM
  7. 2026-06-14
    days on market $70,000 Active 152 DOM
  8. 2026-06-13
    days on market $70,000 Active 151 DOM
  9. 2026-06-09
    days on market $70,000 Active 148 DOM
  10. 2026-06-08
    days on market $70,000 Active 147 DOM
  11. 2026-06-03
    days on market $70,000 Active 142 DOM
  12. 2026-06-02
    days on market $70,000 Active 141 DOM
  13. 2026-06-01
    days on market $70,000 Active 140 DOM
  14. 2026-05-31
    days on market $70,000 Active 139 DOM
  15. 2026-05-30
    days on market $70,000 Active 138 DOM
  16. 2026-04-24
    price $80,000
  17. 2026-01-13
    listed $99,900 Active
  18. 2010-12-03
    soldstatus $18,000 511-char remark
    Show marketing remark (511 chars)

    USE EXTREME CAUTION-this mobile home presents a challenge but the location is incredible! Located on a serene, dead-end street just off CR44;short walk from the Inverness lakes. Public boat ramp is 2 miles away. Great neighbors with pride in their gardens. Surrounded by lovely homes. Yard is spacious; partial fence. Carport is in fair condition and makes an ideal cover for your boat. VIEW FROM FRONT DOOR. Do not walk inside due to weak floors and poss. mold. SOLD "AS IS". Owner finance available.

  19. 2010-10-20
    listed $24,900 511-char remark
    Show marketing remark (511 chars)

    USE EXTREME CAUTION-this mobile home presents a challenge but the location is incredible! Located on a serene, dead-end street just off CR44;short walk from the Inverness lakes. Public boat ramp is 2 miles away. Great neighbors with pride in their gardens. Surrounded by lovely homes. Yard is spacious; partial fence. Carport is in fair condition and makes an ideal cover for your boat. VIEW FROM FRONT DOOR. Do not walk inside due to weak floors and poss. mold. SOLD "AS IS". Owner finance available.

ⓘ 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
$870 · $73/mo
Projected year-2 tax
$870 · $73/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 · 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
$18,793
− Mortgage interest
−$3,921
− Property taxes
−$870
− Insurance
−$350
− Repairs & maintenance
−$1,503
− Management
−$1,503
− Depreciation
−$2,036
Taxable income
$8,609
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,066
After-tax cash flow
$7,155/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Inverness

Score
67/100
State rank
#564
US rank
#10791

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
10,621
Population (ZIP)
10,408

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 10% Hispanic / Latino 8% Asian 3% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
8% · Canada
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% Tagalog/Filipino 1%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.56%
Current HPI
315.9725
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+221.3% since first listed
4 events — show timeline
  • 2026-04-24 Price Changed $80,000 RACC
  • 2026-01-13 Listed $99,900 RACC
  • 2010-12-03 Sold (MLS) $18,000 RACC
  • 2010-10-20 Listed $24,900 RACC

Property tax history

+8.0%/yr

Latest (2025): $870 · +11.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…