CashFlowRE
Sign in Sign up
208 Tarpon Blvd
C Composite 58.38
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Rent growth +3.1/5.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,900

208 Tarpon Blvd · Palatka, FL 32177
3 bd · 2.0 ba · 938 sqft · Manufactured public records · 284 Days on market
Built 1981 0.26 ac lot

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

Listing remarks MLS

Waterfront Home. This 3/2 home is located on a canal that leads to the St Johns River. Great lot that is high and dry. Home is in need of TLC but has potential. New plywood flooring throughout the mobile home. Selling ''as-is''. Seller is motivated. Any reasonable offer will be seriously considered.

Key facts

  • Mature crepe myrtles
  • Canal front
  • Attached carport

Tags

CANAL FRONTDIRECT ST JOHNS RIVER ACCESSSCREENED PORCHATTACHED CARPORTMATURE CREPE MYRTLESSMALL TOWN LIVING

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached covered carport (1 space)
  • Utilities: Electricity connected; Water connected; Private sewer via septic tank; Sewer connected
  • Home design: Single wide mobile home; One story
  • Construction: Metal roof
  • Exterior features: Covered screened porch; Shed(s) and other outbuildings; Canal front with river access; County road frontage; Paved road

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall/window unit(s) for cooling
  • Interior features: Eat-in kitchen
  • Laundry & utility: Washer hookup; Electric 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 3-bed/2.0-bath manufactured listed at $136k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $136k).
  • Recommended offer: $120k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.8% in Palatka — 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 58/100 on livability (#839 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools C-, health & safety C-, crime D.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 319 active listings in the ZIP; 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($48k/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 $940 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 284 days — a 12% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $14k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $136k implies a 580% 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; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,592 (12.0% below list)

Questions for the listing agent

  1. It's been on market 284 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.11%
Cap rate
8.95%
Cash-on-cash
9.50%
DSCR
1.42
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$84,420
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
232 Tarpon Blvd 0.15mi 2/2.0 (-1) 940 (+0%) 11mo $85,000 $90 78
210 Tarpon Blvd 0.01mi 2/1.0 (-1) 920 (-2%) 14mo $69,000 $75 75
119 MacKerel Ave 0.34mi 2/2.0 (-1) 896 (-4%) 15mo $130,000 $145 59

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 · 2.23% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-4,008
Equity at exit
$20,263
10-year hold
IRR
6.0%
Equity multiple
1.43×
Total profit
$16,495
Equity at exit
$11,750

Cash invested: $38,052 (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 32177

Home prices YoY
-28.1%
Rents YoY
2.2%
Active inventory
319
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,505 medium interval (Pro) →
Mortgage (P&I)
$713
Tax from tax record
$119 /mo · $1,422/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$301

Break-even live

Break-even rent $1,124
Max offer price $135,900
Occupancy floor 75%

Sensitivity live

Price -10% $378 -5% $340 +0% $301 +5% $263 +10% $224
Rent -10% $182 -5% $242 +0% $301 +5% $361 +10% $420
Rate -1.0pp $370 -0.5pp $336 base $301 +0.5pp $266 +1.0pp $230

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
$33,975
Closing costs
$4,077
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 25 events

  1. 2026-06-18
    days on market $135,900 Active 284 DOM
  2. 2026-06-17
    days on market $135,900 Active 283 DOM
  3. 2026-06-16
    days on market $135,900 Active 282 DOM
  4. 2026-06-15
    days on market $135,900 Active 281 DOM
  5. 2026-06-13
    days on market $135,900 Active 279 DOM
  6. 2026-06-10
    days on market $135,900 Active 275 DOM
  7. 2026-06-08
    days on market $135,900 Active 274 DOM
  8. 2026-06-07
    days on market $135,900 Active 273 DOM
  9. 2026-06-05
    days on market $135,900 Active 270 DOM
  10. 2026-06-03
    days on market $135,900 Active 269 DOM
  11. 2026-06-02
    days on market $135,900 Active 268 DOM
  12. 2026-06-01
    days on market $135,900 Active 267 DOM
  13. 2026-05-31
    days on market $135,900 Active 266 DOM
  14. 2026-04-30
    status Active
  15. 2026-04-02
    historical Active Under Contract
  16. 2026-04-02
    status Pending
  17. 2025-12-11
    status Active
  18. 2025-09-21
    status Pending
  19. 2025-08-04
    price $135,900
  20. 2025-06-18
    listed $149,900 Active
  21. 2016-02-26
    soldstatus $20,000 Sold 307-char remark
    Show marketing remark (307 chars)

    Waterfront Home. This 3/2 home is located on a canal that leads to the St Johns River. Great lot that is high and dry. Home is in need of TLC but has potential. New plywood flooring throughout the mobile home. Selling ''as-is''. Seller is motivated. Any reasonable offer will be seriously considered.

  22. 2016-02-11
    status Pending 307-char remark
    Show marketing remark (307 chars)

    Waterfront Home. This 3/2 home is located on a canal that leads to the St Johns River. Great lot that is high and dry. Home is in need of TLC but has potential. New plywood flooring throughout the mobile home. Selling ''as-is''. Seller is motivated. Any reasonable offer will be seriously considered.

  23. 2015-11-05
    listed $24,500 Active 307-char remark
    Show marketing remark (307 chars)

    Waterfront Home. This 3/2 home is located on a canal that leads to the St Johns River. Great lot that is high and dry. Home is in need of TLC but has potential. New plywood flooring throughout the mobile home. Selling ''as-is''. Seller is motivated. Any reasonable offer will be seriously considered.

  24. 2007-01-17
    soldstatus $85,000
  25. 2005-04-13
    soldstatus $36,500

ⓘ 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
$1,422 · $119/mo
Projected year-2 tax
$1,422 · $119/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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$18,060
− Mortgage interest
−$7,613
− Property taxes
−$1,422
− Insurance
−$680
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$3,953
Taxable income
$1,503
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$361
After-tax cash flow
$3,253/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Palatka

Score
58/100
State rank
#839
US rank
#20793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Putnam County · 25,645 people
City population
25,645
Metro
Palatka, FL
Population (ZIP)
25,645
Household income
$47,796
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
806.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 2% Hispanic 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% French/Haitian/Cajun 1%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.10%
Current HPI
223.1966
Rent YoY
▲ 2.23%
Metro
Palatka, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+272.3% since first listed
12 events — show timeline
  • 2026-04-30 Relisted realMLS
  • 2026-04-02 Contingent realMLS
  • 2026-04-02 Pending realMLS
  • 2025-12-11 Relisted realMLS
  • 2025-09-21 Pending realMLS
  • 2025-08-04 Price Changed $135,900 realMLS
  • 2025-06-18 Listed $149,900 realMLS
  • 2016-02-26 Sold (MLS) $20,000 realMLS
  • 2016-02-11 Pending realMLS
  • 2015-11-05 Listed $24,500 realMLS
  • 2007-01-17 Sold (Public Records) $85,000 Public Records
  • 2005-04-13 Sold (Public Records) $36,500 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,422 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…