61 Spooner St · DeFuniak Springs, FL 32433

$282,000

3 bd · 2.0 ba · 1,616 sqft · SingleFamily · 45 Days on market

Built 2026 6,534 sqft lot Est $275k · at est. $37/mo HOA · 2% of rent

---

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).

• Appreciation +10.0/10.0
• ARV discount +6.3/15.0
• Cash flow +6.1/30.0
• Schools +5.2/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• 1% rule +1.5/10.0
• DSCR +0.4/10.0

Listing remarks

ALL BRICK AND A NOTICEABLE CUT ABOVE can be seen throughout this ''Maybell III'' floor plan. So conveniently located across from Walton High in McCarthy Estates! All brick construction, fully landscaped yards, finished garage, front & rear porches. Open floor plan featuring raised ceilings, recessed lighting and plenty of windows for natural light. Family gathering space overlooks kitchen & cozy dining nook. Kitchen work island w/ bar seating, corner pantry, quartz countertops and white shaker cabinets. Owner's bath has double vanities, walk-in closet + linen storage, shower only. Luxury vinyl plank flooring in common areas, carpet in bedrooms. Seller may contribute up to $15,0

Key facts

• Open floor plan
• Front porches
• Rear porches

Tags

• ALL BRICK CONSTRUCTION
• FINISHED GARAGE
• FRONT PORCHES
• REAR PORCHES
• OPEN FLOOR PLAN
• KITCHEN WORK ISLAND

Property features AI

Finance

• HOA & community: Subdivision: MCCARTHY ESTATES

Exterior

• Parking: Attached garage with 2 spaces; Garage door opener
• Security: Smoke detectors
• Utilities: Public water; Public sewer; Electric service
• Home design: Single-story Craftsman-style home; Entry and primary living areas on the first floor; Shingle roof
• Construction: Built in 2026; Brick exterior with aluminum and vinyl trim; Shingle roof
• Exterior features: Covered porch(es); Porch; Interior lot; Level lot; Covenants and restrictions; City street frontage; Paved road access

Interior

• Kitchen: Kitchen on the first floor; Kitchen island; Pantry; Dishwasher; Microwave
• Bedrooms: 3 bedrooms; Primary bedroom on the first floor with carpet and walk-in closet
• Flooring: Vinyl; Carpet
• Bathrooms: 2 full bathrooms; Primary bathroom with double vanity and shower (no tub)
• Heating & cooling: Central heating; Central air conditioning; Ceiling fans
• Interior features: Vaulted ceilings; Kitchen island; Recessed lighting; Newly painted; Pantry; Pull-down attic stairs; Shelving; Split bedroom floorplan; Washer/dryer hookup; Double pane windows; Doors with energy-efficient features
• Laundry & utility: Washer/dryer hookup; Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $282k.

Deal economics

• At list price, monthly cash flow is $-529 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $205k (27.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (34.6% below list).
• Recommended offer: $184k (34.6% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 64/100 on livability (#694 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, amenities F.
• Walton (rural): math 62% / reading 61% proficiency, ranked #10 of 73 in FL (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Maude Saunders Elementary School (math 58% / reading 52%, grade C, #872 of 2,144 statewide, top 42%, 553 students, 87% FRL); Walton High School (math 52% / reading 53%, grade C-, #154 of 667 statewide, top 24%, 856 students, 65% FRL) — zoned schools average 76% FRL vs 48% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 422 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,883 units permitted in Walton County in 2024 (1,322 in 5+ unit buildings).
• This rent runs 42% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
• Walton County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 45 days — a 3% lower offer ($274k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $184,393 (34.6% 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 45 days. Have you received any prior offers? Is the seller open to a 35% 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. 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. 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?
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: 0.65% ✗
• Cap rate: 4.04%
• Cash-on-cash: -8.04%
• DSCR: 0.64
• GRM: 12.7

CMA / ARV

• ARV (on-the-fly): $274,720
• Comps found: 7

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
61 Spooner St	0.00mi	3/2.0	1,616 (0%)	0mo	$282,000	$175	100
148 Engelbrecht Rd	0.50mi	3/2.0	1,630 (+1%)	10mo	$350,000	$215	67
140 Orson Dr	0.19mi	4/1.0 (+1)	1,456 (-10%)	15mo	$227,000	$156	53
59 Commerce Cir	0.65mi	4/2.0 (+1)	1,467 (-9%)	11mo	$285,000	$194	40
25 Brandons Ct	0.67mi	4/2.0 (+1)	1,781 (+10%)	14mo	$260,000	$146	35
76 Cora Rd	0.65mi	4/2.0 (+1)	1,781 (+10%)	16mo	$275,000	$154	34
83 Timber Wind Dr	0.74mi	4/2.0 (+1)	1,426 (-12%)	22mo	$242,000	$170	23

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 18.6%
• Equity multiple: 2.52×
• Total profit: $119,934
• Equity at exit: $254,048

10-year hold

• IRR: 17.3%
• Equity multiple: 5.81×
• Total profit: $379,790
• Equity at exit: $547,864

Cash invested: $78,960 (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.

Methodology + full state rankings →

ZIP-level market 32433

• Home prices YoY: 4.2%
• Active inventory: 422
• Price-to-rent: 12.7×

Monthly cashflow live

• Estimated rent: $1,844 medium
• Mortgage (P&I): −$1,479
• Tax est. 1.5%: −$352 /mo · $4,230/yr
• Insurance: −$118
• HOA: −$37
• Vacancy / Maint / Mgmt: −$387
• Net cashflow: $-529

Break-even live

Break-even rent $2,514

Max offer price $205,433

Occupancy floor —

Sensitivity live

Price	-10% $-334	-5% $-432	+0% $-529	+5% $-627	+10% $-724
Rent	-10% $-675	-5% $-602	+0% $-529	+5% $-456	+10% $-383
Rate	-1.0pp $-387	-0.5pp $-457	base $-529	+0.5pp $-602	+1.0pp $-677

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: $70,500
• Closing costs: $8,460
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
51 Yearling Ct Defuniak Springs, FL	3.0	2.0	1397	$1,895	$1.36	22d	1	1.11mi
51 Yearling Ct Defuniak Springs, FL	3.0	2.0	1397	$1,750	$1.25	14d	1	1.11mi
594 Hunters Ridge Rd Defuniak Springs, FL	3.0	2.0	1654	$1,950	$1.18	14d	1	1.20mi

HOA detail

• Monthly dues: $37 · $444/yr

Listing history 2 events

1. 2026-05-07
   status Pending
2. 2026-03-23
   listed $282,000 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 (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 19 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

Taxation est. · year 1

• Rental income: $22,127
• − Mortgage interest: −$15,796
• − Property taxes: −$4,230
• − Insurance: −$1,410
• − Repairs & maintenance: −$1,770
• − Management: −$1,770
• − HOA: −$444
• − Depreciation: −$8,204
• Taxable loss: −$11,497
• Est. tax savings @ 24.0%: +$2,759
• After-tax cash flow: $-3,590/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: Walton
• NCES district ID: 1201980
• Math proficiency: 62% ▼ -4.00%
• Reading proficiency: 61% ▼ -2.00%
• Median HH income: $46,794
• Composite: 52.03/100
• National rank: #1634
• State rank: #10 of 73 in FL

Livability — DeFuniak Springs

• Score: 64/100
• State rank: #694
• US rank: #14475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: DeFuniak Springs, FL
• County: Walton County · 70,839 people
• City population: 19,746
• Metro: Crestview-Fort Walton Beach-Destin, FL
• Population (ZIP): 19,746
• Household income: $52,199
• Rent vs Own: 25.4% rent · 74.6% own
• Severe rent burden: 356.0

Population outlook (Walton County) Hauer SSP2

• Today (2025): 80,014 people
• By 2030: 88,120 · +10.1%
• By 2040: 103,537 · +29.4%
• By 2050: 117,034 · +46.3%
• By 2075: 143,901 · +79.8%
• By 2100: 155,138 · +93.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (75%)
• Race & ethnicity: White 75% Black 10% Hispanic / Latino 8% Two or more races 7% Native American 1%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Slovak 3% Italian 2% Lithuanian 2%
• Foreign-born: 6% · Canada
• Languages at home: 92% English-only · Spanish 4% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Walton

• 2024 margin: Solid R (+57.8) · D 20.7% · R 78.6%
• 2008→2024 swing: -12.0pp toward R · 2008: -45.8pp · 2024: -57.8pp
• All cycles: 2024: R+57.8 2020: R+51.7 2016: R+56.1 2012: R+52.0 2008: R+45.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 14.77%
• Current HPI: 367.046
• Rent YoY: —
• Metro: Crestview-Fort Walton Beach-Destin, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

2 events — show timeline

• 2026-05-07 Pending — ECAR
• 2026-03-23 Listed $282,000 ECAR