CashFlowRE
Sign in Sign up
341 Highlands Blvd
C+ Composite 62.25
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$98,000

341 Highlands Blvd · Lake Placid, FL 33852
3 bd · 2.0 ba · 960 sqft · Manufactured public records · 150 Days on market
Built 1985 0.92 ac lot Est $72k · 36% over

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

Listing remarks

HOME SITS ON A LARGE LOT JUST UNDER AN ACRE, DOUBLE WIDE HAS APPLICIANCES, REFRIGERATOR, STOVE. HAS WASHER AND DRYER HOOK UP. MUST SEE ALL THE POTENTIAL

Key facts

  • Double wide
  • Appliances
  • Stove

Tags

LARGE LOTDOUBLE WIDEAPPLIANCESREFRIGERATORSTOVEWASHER AND DRYER HOOK UP

Property features AI

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Private well water; Septic tank (sewer not available)
  • Home design: Residential mobile home (doublewide); Single-story
  • Construction: Frame construction
  • Exterior features: Metal roof; No patio or porch; Paved road frontage; Frontage length approximately 133 feet; Lot is about 0.92 acres; Zoning: AU

Interior

  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall unit(s) for cooling; No central heating
  • Interior features: Vinyl flooring; Total of 9 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 3-bed/2.0-bath manufactured listed at $98k.

Deal economics

  • At list price, monthly cash flow is $650 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $98k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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: amenities F, commute F, employment 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.
  • Zoned schools: Lake Country Elementary School (math 57% / reading 54%, grade C, #855 of 2,144 statewide, top 41%, 685 students, 73% FRL); Lake Placid Middle School (math 42% / reading 33%, grade F, #395 of 571 statewide, top 70%, 621 students, 75% FRL); Lake Placid High School (math 36% / reading 35%, grade F, #367 of 667 statewide, top 57%, 868 students, 66% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: Rents flat; 1493 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($54k/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 $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $36k; list at $98k implies a 172% 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; moderate wildfire risk; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.68%
Cap rate
14.26%
Cash-on-cash
28.45%
DSCR
2.27
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$72,000
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
437 Sundown Ct 0.28mi 3/2.0 952 (-1%) 18mo $71,000 $75 71

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
1.80×
Total profit
$22,028
Equity at exit
$14,612
10-year hold
IRR
27.0%
Equity multiple
3.14×
Total profit
$58,698
Equity at exit
$8,473

Cash invested: $27,440 (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
1493
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,643 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$93 /mo · $1,116/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$650

Break-even live

Break-even rent $820
Max offer price $98,000
Occupancy floor 55%

Sensitivity live

Price -10% $706 -5% $678 +0% $650 +5% $623 +10% $595
Rent -10% $521 -5% $586 +0% $650 +5% $715 +10% $780
Rate -1.0pp $700 -0.5pp $675 base $650 +0.5pp $625 +1.0pp $599

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
$24,500
Closing costs
$2,940
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 16 events

  1. 2026-06-19
    days on market $98,000 Active 150 DOM
  2. 2026-06-18
    days on market $98,000 Active 149 DOM
  3. 2026-06-17
    days on market $98,000 Active 148 DOM
  4. 2026-06-16
    days on market $98,000 Active 147 DOM
  5. 2026-06-15
    days on market $98,000 Active 146 DOM
  6. 2026-06-14
    days on market $98,000 Active 144 DOM
  7. 2026-06-10
    days on market $98,000 Active 141 DOM
  8. 2026-06-09
    days on market $98,000 Active 140 DOM
  9. 2026-06-08
    days on market $98,000 Active 139 DOM
  10. 2026-06-07
    days on market $98,000 Active 138 DOM
  11. 2026-06-02
    days on market $98,000 Active 133 DOM
  12. 2026-06-01
    days on market $98,000 Active 132 DOM
  13. 2026-05-31
    days on market $98,000 Active 131 DOM
  14. 2026-05-30
    days on market $98,000 Active 130 DOM
  15. 2026-01-20
    listed $98,000 Active
  16. 1995-10-01
    soldstatus $36,000

ⓘ 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
$1,116 · $93/mo
Projected year-2 tax
$1,116 · $93/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 26 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
$19,721
− Mortgage interest
−$5,490
− Property taxes
−$1,116
− Insurance
−$490
− Repairs & maintenance
−$1,578
− Management
−$1,578
− Depreciation
−$2,851
Taxable income
$6,618
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,588
After-tax cash flow
$6,217/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

+172.2% since first listed
2 events — show timeline
  • 2026-01-20 Listed $98,000 HAOR as distributed by MLS GRID
  • 1995-10-01 Sold (Public Records) $36,000 Public Records

Property tax history

+7.9%/yr

Latest (2025): $1,116 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…