CashFlowRE
Sign in Sign up
3143 Rachel Pl
D Composite 40.58
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 +9.5/10.0
  • ARV discount +8.1/15.0
  • Cash flow +6.9/30.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +1.2/10.0

$282,452

3143 Rachel Pl · Lynn Haven, FL 32409
3 bd · 2.0 ba · 1,245 sqft · SingleFamily public records · 27 Days on market
Built 2024 5,663 sqft lot Est $286k · at est. ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

Key facts

  • Fridge included
  • Landscaping updates
  • Center island

Tags

FRIDGE INCLUDEDLANDSCAPING UPDATESONE-STORY HOMEOPEN-CONCEPT LIVING ROOMCENTER ISLANDSPACIOUS WALK-IN PANTRY

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 single-family listed at $282k.

Deal economics

  • At list price, monthly cash flow is $-488 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (30.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (35.6% below list).
  • Recommended offer: $182k (35.6% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 3.5% in Lynn Haven — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#96 in FL, #1,472 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D+, commute F.
  • Bay (suburban): math 51% / reading 51% proficiency, ranked #29 of 73 in FL (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 299 active listings in the ZIP; 2,473 units permitted in Bay County in 2024 (559 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (9.1% local appreciation)).
  • Bay County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($278k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask is 13% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,933 (35.6% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.64%
Cap rate
4.50%
Cash-on-cash
-6.40%
DSCR
0.72
GRM
12.9

CMA / ARV

ARV (on-the-fly)
$286,350
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3135 Rachel Pl 0.02mi 3/2.0 1,293 (+4%) 20mo $297,900 $230 76

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

Projected returns pro-forma

9.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.0%
Equity multiple
2.33×
Total profit
$105,169
Equity at exit
$235,748
10-year hold
IRR
16.1%
Equity multiple
5.18×
Total profit
$330,482
Equity at exit
$489,725

Cash invested: $79,087 (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 32409

Home prices YoY
2.4%
Active inventory
299
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$1,819 medium interval (Pro) →
Mortgage (P&I)
$1,481
Tax from tax record
$260 /mo · $3,120/yr
Insurance
$118
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$-488

Break-even live

Break-even rent $2,437
Max offer price $196,224
Occupancy floor

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
$70,613
Closing costs
$8,474
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 32 events

  1. 2026-06-19
    days on market $282,452 Active 27 DOM
  2. 2026-06-18
    days on market $282,452 Active 26 DOM
  3. 2026-06-17
    days on market $282,452 Active 25 DOM
  4. 2026-06-16
    days on market $282,452 Active 24 DOM
  5. 2026-06-15
    days on market $282,452 Active 23 DOM
  6. 2026-06-14
    days on market $282,452 Active 21 DOM
  7. 2026-06-13
    days on market $282,452 Active 20 DOM
  8. 2026-06-10
    days on market $282,452 Active 18 DOM
  9. 2026-06-09
    days on market $282,452 Active 17 DOM
  10. 2026-06-08
    days on market $282,452 Active 16 DOM
  11. 2026-06-07
    days on market $282,452 Active 15 DOM
  12. 2026-06-05
    days on market $282,452 Active 12 DOM
  13. 2026-06-03
    days on market $282,452 Active 11 DOM
  14. 2026-06-02
    days on market $282,452 Active 10 DOM
  15. 2026-06-01
    days on market $282,452 Active 9 DOM
  16. 2026-05-31
    days on market $282,452 Active 8 DOM
  17. 2026-05-30
    days on market $282,452 Active 7 DOM
  18. 2026-04-17
    status Pending
  19. 2026-04-11
    listed $249,900 Active
  20. 2024-09-10
    soldstatus $269,900 Closed 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  21. 2024-08-12
    status Pending 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  22. 2024-08-08
    price $302,050 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  23. 2024-08-01
    price $269,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  24. 2024-07-31
    price $289,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  25. 2024-07-26
    price $269,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  26. 2024-07-12
    price $289,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  27. 2024-06-29
    price $302,050 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  28. 2024-05-10
    price $301,050 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  29. 2024-05-09
    price $311,050 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  30. 2024-04-01
    price $292,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  31. 2024-03-14
    price $297,900 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

  32. 2024-01-15
    listed $307,900 Active 1218-char remark
    Show marketing remark (1218 chars)

    Come see our new home at 3143 Rachel Place in Southport, Florida at Hodges Bayou Plantation. The Aldridge is one of our one-story floorplans featured in our Hodges Bayou Plantation community in Southport, Florida. Featuring a front primary bedroom, 2 car garage, and open living room and kitchen, it is a cozy home designed for the first-time home buyer. As you enter this 3 bedroom, 2 bath home, you will see 1,272 square feet of spacious, comfortable living. Inside you will see 8' ceilings throughout, engineered vinyl plank flooring throughout the main areas, and soft carpet in the bedrooms. Quartz countertops, white cabinetry and a spacious open living room and kitchen make this home perfect for having guests over. The kitchen has a center island that is perfect for serving kids or guests, a nice size walk-in pantry and the stainless-steel appliances include smooth top range, microwave, and dishwasher. Located right next to the dining area, this makes serving meals with ease. The primary bedroom has a spacious walk-in closet. It also has its own bathroom and features a double vanity with quartz countertops and a shower. The guest bathroom features a single vanity with quartz countertops and a shower.

ⓘ 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
$3,120 · $260/mo
Projected year-2 tax
$3,120 · $260/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 21 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
$21,832
− Mortgage interest
−$15,822
− Property taxes
−$3,120
− Insurance
−$2,210
− Repairs & maintenance
−$1,747
− Management
−$1,747
− Depreciation
−$8,217
Taxable loss
−$11,030
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,647
After-tax cash flow
$-3,210/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
Bay
NCES district ID
1200090
Math proficiency
51% ▼ -8.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$47,740
Composite
43.41/100
National rank
#3014
State rank
#29 of 73 in FL

Livability — Lynn Haven

Score
81/100
State rank
#96
US rank
#1472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
21,459
Population (ZIP)
10,941

Population outlook (Bay County) Hauer SSP2

Today (2025)
206,264 people
By 2030
217,740 · +5.6%
By 2040
238,738 · +15.7%
By 2050
255,545 · +23.9%
By 2075
288,295 · +39.8%
By 2100
288,638 · +39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 2%
Foreign-born
4% · Canada, Jamaica, South Korea
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Bay

2024 margin
Solid R (+47.4) · D 25.8% · R 73.1% · Other 1.1%
2008→2024 swing
-6.6pp toward R · 2008: -40.7pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+43.5 2016: R+46.3 2012: R+43.6 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.08%
Current HPI
391.06
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

-18.8% since first listed
15 events — show timeline
  • 2026-04-17 Pending CPARMLS
  • 2026-04-11 Listed $249,900 CPARMLS
  • 2024-09-10 Sold (MLS) $269,900 CPARMLS
  • 2024-08-12 Pending CPARMLS
  • 2024-08-08 Price Changed $302,050 CPARMLS
  • 2024-08-01 Price Changed $269,900 CPARMLS
  • 2024-07-31 Price Changed $289,900 CPARMLS
  • 2024-07-26 Price Changed $269,900 CPARMLS
  • 2024-07-12 Price Changed $289,900 CPARMLS
  • 2024-06-29 Price Changed $302,050 CPARMLS
  • 2024-05-10 Price Changed $301,050 CPARMLS
  • 2024-05-09 Price Changed $311,050 CPARMLS
  • 2024-04-01 Price Changed $292,900 CPARMLS
  • 2024-03-14 Price Changed $297,900 CPARMLS
  • 2024-01-15 Listed $307,900 CPARMLS

Property tax history

+324.1%/yr

Latest (2025): $3,120 · +337.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…