CashFlowRE
Sign in Sign up
1508 Paper Birch St
B- Composite 65.42
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 +24.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.3/10.0
  • 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

$143,000

1508 Paper Birch St · Lake Placid, FL 33852
2 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 238 Days on market
Built 1978 0.52 ac lot Est $193k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This private rustic cabin simply oozes with charm. I can see this one as a fun vacation house or if you are tired of the same o same o properties this may be the one you've been searching for. 1508 Paper Birch has a tranquil setting, down a nicely maintained graded/dirt (county-maintained) road. There is plenty of privacy and space between neighbors with the extra space of the half acre. Inside has had many updates throughout the years with flooring, roof, paint, and room additions. Outside the shingle roof was installed in 2018, and there is a super cool workshop that could be many additional things, it almost looks like another little cabin. There are two nice parks in this neighborhood one with a playground and clubhouse and dock overlooking Lake Istokpoga and off Boat Ramp road there is a nice boat launch, large parking area, and walking path. The main house had central ac at one time but when it stopped working window units were installed. Living Sq footage has been increased from what the county website says.

Key facts

  • Full utility room
  • Built in bar
  • Fenced half-acre lot

Tags

FENCED HALF-ACRE LOTBUILT IN BARELECTRIC FIREPLACEFULL UTILITY ROOMLARGE WORKSHOPCABANA

Property features AI

Exterior

  • Parking: Driveway; On-street parking; 2 total parking spaces
  • Utilities: Private well water; Septic tank / sewer not available
  • Home design: Single family residence; One story
  • Construction: Frame construction with aluminum siding; Shingle roof
  • Exterior features: Front porch; Rear enclosed porch; Fenced yard; Shed(s); Workshop

Interior

  • Kitchen: Microwave; Oven; Range; Refrigerator
  • Flooring: Carpet; Linoleum; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Wall unit cooling
  • Interior features: Ceiling fan(s); Electric fireplace
  • Laundry & utility: Electric water heater

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 single-family listed at $143k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $143k).
  • Recommended offer: $126k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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 Placid Elementary School (math 32% / reading 29%, grade F, #1,862 of 2,144 statewide, top 88%, 594 students, 80% 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).
  • Market conditions: Rents flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 33% 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 $989 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 238 days — a 12% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 238 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 1978 — 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 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?
  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
1.03%
Cap rate
8.84%
Cash-on-cash
9.11%
DSCR
1.41
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$193,248
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
439 Highlands Lake Dr 0.29mi 3/2.0 (+1) 1,088 (+3%) 2mo $185,000 $170 71
1412 Errol St 0.62mi 2/1.5 1,110 (+5%) 6mo $170,000 $153 56
222 Highlands Lake Dr 0.68mi 2/1.0 957 (-9%) 2mo $200,000 $209 51
505 Bright Ave 0.56mi 2/1.0 1,003 (-5%) 18mo $190,000 $189 51
251 Pershing Ave 0.63mi 2/2.0 1,000 (-5%) 9mo $200,000 $200 50
425 Sandpiper St 0.75mi 2/2.0 1,000 (-5%) 5mo $183,000 $183 48
457 Washington Blvd 0.46mi 3/2.0 (+1) 1,085 (+3%) 22mo $189,000 $174 46
1164 Macarthur St 0.73mi 3/2.0 (+1) 1,104 (+4%) 4mo $195,000 $177 46
1154 Macarthur St 0.75mi 3/2.0 (+1) 1,104 (+4%) 9mo $190,000 $172 41
401 Nichele Blvd 0.52mi 3/2.0 (+1) 1,210 (+15%) 19mo $295,000 $244 27

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
-4.8%
Equity multiple
0.82×
Total profit
$-7,026
Equity at exit
$21,322
10-year hold
IRR
2.4%
Equity multiple
1.15×
Total profit
$6,178
Equity at exit
$12,364

Cash invested: $40,040 (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
8.1×

Monthly cashflow live

Estimated rent
$1,470 medium interval (Pro) →
Mortgage (P&I)
$750
Tax from tax record
$48 /mo · $577/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$304

Break-even live

Break-even rent $1,086
Max offer price $143,000
Occupancy floor 74%

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
$35,750
Closing costs
$4,290
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 29 events

  1. 2026-06-19
    days on market $143,000 Active 238 DOM
  2. 2026-06-18
    days on market $143,000 Active 237 DOM
  3. 2026-06-17
    days on market $143,000 Active 236 DOM
  4. 2026-06-16
    days on market $143,000 Active 235 DOM
  5. 2026-06-15
    days on market $143,000 Active 234 DOM
  6. 2026-06-14
    days on market $143,000 Active 232 DOM
  7. 2026-06-10
    days on market $143,000 Active 229 DOM
  8. 2026-06-09
    days on market $143,000 Active 228 DOM
  9. 2026-06-08
    days on market $143,000 Active 227 DOM
  10. 2026-06-07
    days on market $143,000 Active 226 DOM
  11. 2026-06-02
    days on market $143,000 Active 221 DOM
  12. 2026-06-01
    days on market $143,000 Active 220 DOM
  13. 2026-05-31
    days on market $143,000 Active 219 DOM
  14. 2026-05-30
    days on market $143,000 Active 218 DOM
  15. 2026-04-23
    status Active
  16. 2026-04-23
    price $143,000
  17. 2026-04-18
    historical
  18. 2025-10-20
    status Active
  19. 2025-10-19
    historical
  20. 2025-10-17
    listed $150,000 Active
  21. 2023-01-28
    soldstatus $170,000 Closed 1030-char remark
    Show marketing remark (1030 chars)

    This private rustic cabin simply oozes with charm. I can see this one as a fun vacation house or if you are tired of the same o same o properties this may be the one you've been searching for. 1508 Paper Birch has a tranquil setting, down a nicely maintained graded/dirt (county-maintained) road. There is plenty of privacy and space between neighbors with the extra space of the half acre. Inside has had many updates throughout the years with flooring, roof, paint, and room additions. Outside the shingle roof was installed in 2018, and there is a super cool workshop that could be many additional things, it almost looks like another little cabin. There are two nice parks in this neighborhood one with a playground and clubhouse and dock overlooking Lake Istokpoga and off Boat Ramp road there is a nice boat launch, large parking area, and walking path. The main house had central ac at one time but when it stopped working window units were installed. Living Sq footage has been increased from what the county website says.

  22. 2023-01-10
    soldstatus $170,000
  23. 2022-12-03
    historical Active Under Contract 1030-char remark
    Show marketing remark (1030 chars)

    This private rustic cabin simply oozes with charm. I can see this one as a fun vacation house or if you are tired of the same o same o properties this may be the one you've been searching for. 1508 Paper Birch has a tranquil setting, down a nicely maintained graded/dirt (county-maintained) road. There is plenty of privacy and space between neighbors with the extra space of the half acre. Inside has had many updates throughout the years with flooring, roof, paint, and room additions. Outside the shingle roof was installed in 2018, and there is a super cool workshop that could be many additional things, it almost looks like another little cabin. There are two nice parks in this neighborhood one with a playground and clubhouse and dock overlooking Lake Istokpoga and off Boat Ramp road there is a nice boat launch, large parking area, and walking path. The main house had central ac at one time but when it stopped working window units were installed. Living Sq footage has been increased from what the county website says.

  24. 2022-11-15
    listed $170,000 Active 1030-char remark
    Show marketing remark (1030 chars)

    This private rustic cabin simply oozes with charm. I can see this one as a fun vacation house or if you are tired of the same o same o properties this may be the one you've been searching for. 1508 Paper Birch has a tranquil setting, down a nicely maintained graded/dirt (county-maintained) road. There is plenty of privacy and space between neighbors with the extra space of the half acre. Inside has had many updates throughout the years with flooring, roof, paint, and room additions. Outside the shingle roof was installed in 2018, and there is a super cool workshop that could be many additional things, it almost looks like another little cabin. There are two nice parks in this neighborhood one with a playground and clubhouse and dock overlooking Lake Istokpoga and off Boat Ramp road there is a nice boat launch, large parking area, and walking path. The main house had central ac at one time but when it stopped working window units were installed. Living Sq footage has been increased from what the county website says.

  25. 2015-02-09
    soldstatus $52,500
  26. 2015-01-30
    soldstatus $52,500 331-char remark
    Show marketing remark (331 chars)

    Owner financing, lease/option available. This Seller is creativel This is a good opportunity to own a 2 Bedroom 1 Bath Highlands Park Estate home on 1/2 acre. Needs a little work but could be a great buy! Kitchen fully remodeled a few years ago. Screened porch is 6 x 10 and there is an enclosed porch which is approximately 6 x 10

  27. 2014-08-18
    listed $49,900 331-char remark
    Show marketing remark (331 chars)

    Owner financing, lease/option available. This Seller is creativel This is a good opportunity to own a 2 Bedroom 1 Bath Highlands Park Estate home on 1/2 acre. Needs a little work but could be a great buy! Kitchen fully remodeled a few years ago. Screened porch is 6 x 10 and there is an enclosed porch which is approximately 6 x 10

  28. 1988-04-01
    soldstatus $25,500
  29. 1983-05-01
    soldstatus $24,000

ⓘ 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
$577 · $48/mo
Projected year-2 tax
$1,187 · $99/mo
Expected delta
+$610/yr (+$51/mo · 105.6%)

ⓘ 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 · 23 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 · 1 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
$17,644
− Mortgage interest
−$8,010
− Property taxes
−$577
− Insurance
−$715
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$4,160
Taxable income
$1,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$3,322/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

+495.8% since first listed
15 events — show timeline
  • 2026-04-23 Relisted HAOR as distributed by MLS GRID
  • 2026-04-23 Price Changed $143,000 HAOR as distributed by MLS GRID
  • 2026-04-18 Delisted HAOR as distributed by MLS GRID
  • 2025-10-20 Relisted HAOR as distributed by MLS GRID
  • 2025-10-19 Delisted HAOR as distributed by MLS GRID
  • 2025-10-17 Listed $150,000 HAOR as distributed by MLS GRID
  • 2023-01-28 Sold (MLS) $170,000 HAOR as distributed by MLS GRID
  • 2023-01-10 Sold (Public Records) $170,000 Public Records
  • 2022-12-03 Contingent HAOR as distributed by MLS GRID
  • 2022-11-15 Listed $170,000 HAOR as distributed by MLS GRID
  • 2015-02-09 Sold (Public Records) $52,500 Public Records
  • 2015-01-30 Sold (MLS) $52,500 HAOR as distributed by MLS GRID
  • 2014-08-18 Listed $49,900 HAOR as distributed by MLS GRID
  • 1988-04-01 Sold (Public Records) $25,500 Public Records
  • 1983-05-01 Sold (Public Records) $24,000 Public Records

Property tax history

+11.6%/yr

Latest (2025): $577 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…