CashFlowRE
Sign in Sign up
22434 NW 176th Ave
C Composite 56.11
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 +23.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

22434 NW 176th Ave · High Springs, FL 32643
4 bd · 2.0 ba · 1,187 sqft · SingleFamily public records · 76 Days on market
Built 1985 7,405 sqft lot

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

Listing remarks MLS

Welcome to this inviting home nestled in the heart of High Springs, Florida, where comfort meets natural charm. Built with durable concrete block construction, this well-maintained property offers a warm and welcoming feel with a thoughtfully designed, open layout. Inside, you’ll find three comfortable bedrooms and one and a half bathrooms, providing plenty of space for both everyday living and guests. The updated kitchen with all appliances replaced in 2024 features generous cabinet storage and flows effortlessly into the dining area, creating an ideal setting for both casual meals and entertaining. The home’s metal roof not only enhances its curb appeal but also offers long-lasting durability and peace of mind. Step outside to your own private retreat, complete with an expansive deck that’s perfect for gatherings or relaxing in the Florida sunshine. Enjoy cooler evenings around the fire pit, or take advantage of the beautifully landscaped backyard filled with mature fruit trees that provide both shade and seasonal harvests. Located in the highly sought-after community of High Springs, you’ll be surrounded by some of North Florida’s most stunning natural springs, known for their crystal-clear, 72-degree waters year-round. Whether you enjoy kayaking, swimming, or simply exploring the outdoors, this area offers endless recreation opportunities. Conveniently situated near I-75, as well as local dining, breweries, and shopping, this home combines small-town charm with easy access to everyday conveniences. Schedule your private showing today!

Key facts

  • Metal roof
  • Landscaped backyard
  • Fire pit

Tags

CONCRETE BLOCK CONSTRUCTIONUPDATED KITCHENMETAL ROOFEXPANSIVE DECKFIRE PITLANDSCAPED BACKYARD

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 4-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $226k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.9% in High Springs — 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 (#506 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D, amenities F, commute F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 190 active listings in the ZIP; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($83k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y 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; 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 $225,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% 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 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. 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
1.05%
Cap rate
8.43%
Cash-on-cash
7.63%
DSCR
1.34
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.7%
Equity multiple
0.83×
Total profit
$-11,700
Equity at exit
$35,785
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$24,753
Equity at exit
$20,751

Cash invested: $67,200 (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 32643

Home prices YoY
-5.5%
Active inventory
190
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,509 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$196 /mo · $2,354/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$427

Break-even live

Break-even rent $1,968
Max offer price $240,000
Occupancy floor 78%

Sensitivity live

Price -10% $563 -5% $495 +0% $427 +5% $359 +10% $291
Rent -10% $229 -5% $328 +0% $427 +5% $526 +10% $626
Rate -1.0pp $548 -0.5pp $488 base $427 +0.5pp $365 +1.0pp $302

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
$60,000
Closing costs
$7,200
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. 2026-06-05
    statusdays on market $240,000 Pending 76 DOM
  2. 2026-06-03
    days on market $240,000 Active 75 DOM
  3. 2026-06-02
    days on market $240,000 Active 74 DOM
  4. 2026-06-01
    days on market $240,000 Active 73 DOM
  5. 2026-05-31
    days on market $240,000 Active 72 DOM
  6. 2026-05-30
    days on market $240,000 Active 71 DOM
  7. 2026-04-11
    price $240,000 1594-char remark
    Show marketing remark (1594 chars)

    Welcome to this inviting home nestled in the heart of High Springs, Florida, where comfort meets natural charm. Built with durable concrete block construction, this well-maintained property offers a warm and welcoming feel with a thoughtfully designed, open layout. Inside, you’ll find three comfortable bedrooms and one and a half bathrooms, providing plenty of space for both everyday living and guests. The updated kitchen with all appliances replaced in 2024 features generous cabinet storage and flows effortlessly into the dining area, creating an ideal setting for both casual meals and entertaining. The home’s metal roof not only enhances its curb appeal but also offers long-lasting durability and peace of mind. Step outside to your own private retreat, complete with an expansive deck that’s perfect for gatherings or relaxing in the Florida sunshine. Enjoy cooler evenings around the fire pit, or take advantage of the beautifully landscaped backyard filled with mature fruit trees that provide both shade and seasonal harvests. Located in the highly sought-after community of High Springs, you’ll be surrounded by some of North Florida’s most stunning natural springs, known for their crystal-clear, 72-degree waters year-round. Whether you enjoy kayaking, swimming, or simply exploring the outdoors, this area offers endless recreation opportunities. Conveniently situated near I-75, as well as local dining, breweries, and shopping, this home combines small-town charm with easy access to everyday conveniences. Schedule your private showing today!

  8. 2026-03-20
    listed $245,000 Active 1594-char remark
    Show marketing remark (1594 chars)

    Welcome to this inviting home nestled in the heart of High Springs, Florida, where comfort meets natural charm. Built with durable concrete block construction, this well-maintained property offers a warm and welcoming feel with a thoughtfully designed, open layout. Inside, you’ll find three comfortable bedrooms and one and a half bathrooms, providing plenty of space for both everyday living and guests. The updated kitchen with all appliances replaced in 2024 features generous cabinet storage and flows effortlessly into the dining area, creating an ideal setting for both casual meals and entertaining. The home’s metal roof not only enhances its curb appeal but also offers long-lasting durability and peace of mind. Step outside to your own private retreat, complete with an expansive deck that’s perfect for gatherings or relaxing in the Florida sunshine. Enjoy cooler evenings around the fire pit, or take advantage of the beautifully landscaped backyard filled with mature fruit trees that provide both shade and seasonal harvests. Located in the highly sought-after community of High Springs, you’ll be surrounded by some of North Florida’s most stunning natural springs, known for their crystal-clear, 72-degree waters year-round. Whether you enjoy kayaking, swimming, or simply exploring the outdoors, this area offers endless recreation opportunities. Conveniently situated near I-75, as well as local dining, breweries, and shopping, this home combines small-town charm with easy access to everyday conveniences. Schedule your private showing today!

  9. 2024-04-29
    soldstatus $224,900
  10. 2024-04-18
    soldstatus $224,900 Closed 1719-char remark
    Show marketing remark (1719 chars)

    Welcome to your charming oasis in the heart of High Springs, Florida! This delightful concrete block house offers a perfect blend of comfort and natural beauty. As you step inside, you'll immediately notice the inviting atmosphere and spacious layout. The home features three cozy bedrooms, providing ample space for relaxation and rest. With one and a half bathrooms, it provides comfort for you and your guests. The updated kitchen offers an abundance of cabinet space, perfect for storing all your culinary essentials. The kitchen seamlessly flows into the dining area creating the perfect space for entertainment and everyday living. Beyond the sturdy exterior, the metal roof adds durability and a modern touch to the property, promising years of protection from the elements. Step outside to discover your own private oasis, complete with a sprawling deck, perfect for hosting gatherings or simply unwinding under the Florida sun. Picture yourself gathering around the crackling fire pit on cool evenings, sharing stories and making memories with loved ones. The lush backyard is adorned with flourishing fruit trees, offering not only shade but also a delightful harvest for your enjoyment. High Springs, Florida, is renowned for its natural attractions, and this home places you right in the midst of it all. Immerse yourself in the beauty of the city's natural springs, where crystal-clear waters flow year-round at a refreshing 72 degrees. Whether you're kayaking, swimming, or simply basking in the serenity of nature, High Springs offers endless opportunities for outdoor adventures and relaxation. In close proximity to I-75, restaurants, local breweries, and shopping. Call today for your private showing!

  11. 2024-02-24
    status Pending 1719-char remark
    Show marketing remark (1719 chars)

    Welcome to your charming oasis in the heart of High Springs, Florida! This delightful concrete block house offers a perfect blend of comfort and natural beauty. As you step inside, you'll immediately notice the inviting atmosphere and spacious layout. The home features three cozy bedrooms, providing ample space for relaxation and rest. With one and a half bathrooms, it provides comfort for you and your guests. The updated kitchen offers an abundance of cabinet space, perfect for storing all your culinary essentials. The kitchen seamlessly flows into the dining area creating the perfect space for entertainment and everyday living. Beyond the sturdy exterior, the metal roof adds durability and a modern touch to the property, promising years of protection from the elements. Step outside to discover your own private oasis, complete with a sprawling deck, perfect for hosting gatherings or simply unwinding under the Florida sun. Picture yourself gathering around the crackling fire pit on cool evenings, sharing stories and making memories with loved ones. The lush backyard is adorned with flourishing fruit trees, offering not only shade but also a delightful harvest for your enjoyment. High Springs, Florida, is renowned for its natural attractions, and this home places you right in the midst of it all. Immerse yourself in the beauty of the city's natural springs, where crystal-clear waters flow year-round at a refreshing 72 degrees. Whether you're kayaking, swimming, or simply basking in the serenity of nature, High Springs offers endless opportunities for outdoor adventures and relaxation. In close proximity to I-75, restaurants, local breweries, and shopping. Call today for your private showing!

  12. 2024-02-23
    listed $224,900 Active 1719-char remark
    Show marketing remark (1719 chars)

    Welcome to your charming oasis in the heart of High Springs, Florida! This delightful concrete block house offers a perfect blend of comfort and natural beauty. As you step inside, you'll immediately notice the inviting atmosphere and spacious layout. The home features three cozy bedrooms, providing ample space for relaxation and rest. With one and a half bathrooms, it provides comfort for you and your guests. The updated kitchen offers an abundance of cabinet space, perfect for storing all your culinary essentials. The kitchen seamlessly flows into the dining area creating the perfect space for entertainment and everyday living. Beyond the sturdy exterior, the metal roof adds durability and a modern touch to the property, promising years of protection from the elements. Step outside to discover your own private oasis, complete with a sprawling deck, perfect for hosting gatherings or simply unwinding under the Florida sun. Picture yourself gathering around the crackling fire pit on cool evenings, sharing stories and making memories with loved ones. The lush backyard is adorned with flourishing fruit trees, offering not only shade but also a delightful harvest for your enjoyment. High Springs, Florida, is renowned for its natural attractions, and this home places you right in the midst of it all. Immerse yourself in the beauty of the city's natural springs, where crystal-clear waters flow year-round at a refreshing 72 degrees. Whether you're kayaking, swimming, or simply basking in the serenity of nature, High Springs offers endless opportunities for outdoor adventures and relaxation. In close proximity to I-75, restaurants, local breweries, and shopping. Call today for your private showing!

  13. 2020-09-08
    soldstatus $164,900
  14. 2020-09-02
    soldstatus $164,900
  15. 2020-07-10
    listed $159,900
  16. 2018-02-01
    soldstatus $93,000
  17. 2018-01-31
    soldstatus $93,000
  18. 2018-01-09
    listed $99,900
  19. 2016-10-04
    historical
  20. 2016-08-19
    listed $89,900
  21. 2016-03-15
    historical
  22. 2015-09-30
    soldstatus $40,250
  23. 2015-04-26
    listed $43,500
  24. 2009-02-09
    listed $99,900
  25. 1985-07-01
    soldstatus $38,000

ⓘ 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
$2,354 · $196/mo
Projected year-2 tax
$2,354 · $196/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$30,107
− Mortgage interest
−$13,444
− Property taxes
−$2,354
− Insurance
−$1,200
− Repairs & maintenance
−$2,409
− Management
−$2,409
− Depreciation
−$6,982
Taxable income
$1,311
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$315
After-tax cash flow
$4,813/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — High Springs

Score
68/100
State rank
#506
US rank
#9346

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Springs, FL
County
Alachua County · 218,005 people
City population
11,953
Metro
Gainesville, FL
Population (ZIP)
11,953
Household income
$83,386
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
150.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Cuban 1%
Common ancestry
Slovak 5% Italian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.02%
Current HPI
308.0178
Rent YoY
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+531.6% since first listed
19 events — show timeline
  • 2026-04-11 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Listed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-29 Sold (Public Records) $224,900 Public Records
  • 2024-04-18 Sold (MLS) $224,900 Stellar MLS as Distributed by MLS Grid
  • 2024-02-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-02-23 Listed $224,900 Stellar MLS as Distributed by MLS Grid
  • 2020-09-08 Sold (Public Records) $164,900 Public Records
  • 2020-09-02 Sold (MLS) $164,900 Stellar MLS as Distributed by MLS Grid
  • 2020-07-10 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2018-02-01 Sold (Public Records) $93,000 Public Records
  • 2018-01-31 Sold (MLS) $93,000 Stellar MLS as Distributed by MLS Grid
  • 2018-01-09 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2016-10-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-08-19 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2016-03-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-09-30 Sold (MLS) $40,250 Stellar MLS as Distributed by MLS Grid
  • 2015-04-26 Listed $43,500 Stellar MLS as Distributed by MLS Grid
  • 2009-02-09 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 1985-07-01 Sold (Public Records) $38,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $2,354 · -38.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…