CashFlowRE
Sign in Sign up
5966 Herlong Dr
D Composite 44.61
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).

  • ARV discount +14.4/15.0
  • Cash flow +10.0/30.0
  • Schools +5.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$270,000

5966 Herlong Dr · Milton, FL 32570
3 bd · 2.0 ba · 2,033 sqft · SingleFamily public records · 59 Days on market
Built 2001 Est $319k · 15% under ↓ 6% since listing

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

Listing remarks MLS

This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

Key facts

  • Separate coffee bar
  • Large covered patio
  • Boat or rv storage

Tags

WOOD BURNING FIREPLACEBREAKFAST BARSEPARATE COFFEE BARLARGE COVERED PATIOBOAT OR RV STORAGE27.47 X 15.71 FT WORKSHOP

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Four total parking spaces; Driveway; Converted garage; Open parking available
  • Security: Smoke detector(s)
  • Utilities: Private water source; Public sewer; Circuit breaker electric service; Cable available
  • Home design: One-story home; Resale property; Not attached to another property; Slab foundation; Brick and frame construction; Composition roof; Has fireplace; Homestead property
  • Construction: Brick and frame construction; Slab foundation; Composition roof; One level
  • Exterior features: Covered patio/porch; Rain gutters; Back yard fencing; Workshop on the property; Interior lot; Paved road access (county maintained)

Interior

  • Kitchen: Updated kitchen; Laminate counters; Pantry; New appliances and light fixtures; Dishwasher; Disposal; Refrigerator; Electric water heater
  • Bedrooms: All bedrooms on the first level; Bedroom sizes approximately 10 x 13, 10 x 12, and 10 x 12
  • Flooring: Tile; Carpet
  • Bathrooms: Two full bathrooms; Updated bathrooms with new vanities
  • Heating & cooling: Central heating; Solar heating; Fireplace(s); Central air; Ceiling fan(s)
  • Interior features: Storm door(s); Storage; Baseboards; Ceiling fan(s); High ceilings; Vaulted ceiling(s); Smart thermostat; Blinds
  • Laundry & utility: Laundry located inside

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-162 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (25.8% below list).
  • Recommended offer: $200k (25.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.6% in Milton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#166 in FL, #2,480 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D-, commute F.
  • Santa Rosa (suburban): math 63% / reading 60% proficiency, ranked #8 of 73 in FL (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: W. H. Rhodes Elementary School (math 55% / reading 47%, grade C-, #1,043 of 2,144 statewide, top 49%, 812 students, 79% FRL); Martin Luther King Middle School (math 38% / reading 41%, grade F, #373 of 571 statewide, top 66%, 660 students, 69% FRL); Milton High School (math 44% / reading 42%, grade F, #255 of 667 statewide, top 39%, 2,085 students, 54% FRL) — zoned schools average 67% FRL vs 36% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 44% at this address vs 62% district-wide (-17 pts) — the specific schools serving this property underperform the Santa Rosa average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.7%/yr); 360 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($77k/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 $8k of value loss. Plan a longer hold.
  • Santa Rosa County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y ago; this cycle's ask has dropped $50k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $200,384 (25.8% 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 59 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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
0.74%
Cap rate
5.57%
Cash-on-cash
-2.58%
DSCR
0.89
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$319,181
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6896 Cedar Ridge Cir 0.12mi 4/2.0 (+1) 1,957 (-4%) 5mo $289,000 $148 79
6902 Hanover Ct 0.23mi 4/2.0 (+1) 1,916 (-6%) 1mo $369,000 $193 74
6758 Mid Ridge Ct 0.06mi 4/2.0 (+1) 1,936 (-5%) 23mo $290,000 $150 65
6659 Ridge Crest Dr 0.15mi 3/2.0 1,818 (-11%) 17mo $230,000 $127 61
6623 Ridge Crest Dr 0.27mi 3/2.0 1,750 (-14%) 4mo $265,000 $151 61
5972 Rustic Ridge Cir 0.28mi 3/2.0 1,808 (-11%) 18mo $299,500 $166 54
5948 Rustic Ridge Cir 0.29mi 3/2.0 1,800 (-12%) 20mo $290,000 $161 51
6776 Barnwood Dr 0.37mi 3/2.0 1,821 (-10%) 23mo $285,000 $157 46
5811 Rustic Ridge Cir 0.49mi 3/2.0 1,827 (-10%) 21mo $300,000 $164 43
5385 Azimuth Way Lot 11B 0.68mi 4/2.5 (+1) 1,891 (-7%) 9mo $309,990 $164 42
5805 Rustic Ridge Cir 0.50mi 3/2.0 1,826 (-10%) 22mo $285,000 $156 42
6598 Magnolia St 0.63mi 3/1.5 1,773 (-13%) 10mo $199,000 $112 39

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 · 2.7% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-54,739
Equity at exit
$40,258
10-year hold
IRR
-15.0%
Equity multiple
0.16×
Total profit
$-63,618
Equity at exit
$23,345

Cash invested: $75,600 (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 32570

Home prices YoY
-15.1%
Rents YoY
2.7%
Active inventory
360
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,004 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$217 /mo · $2,604/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$-162

Break-even live

Break-even rent $2,209
Max offer price $241,320
Occupancy floor

Sensitivity live

Price -10% $-10 -5% $-86 +0% $-162 +5% $-239 +10% $-315
Rent -10% $-321 -5% $-242 +0% $-162 +5% $-83 +10% $-4
Rate -1.0pp $-26 -0.5pp $-94 base $-162 +0.5pp $-232 +1.0pp $-303

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
$67,500
Closing costs
$8,100
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6707 Cedar Ridge Cir Milton, FL 3.0 2.5 1669 $1,900 $1.14 16d 1 0.11mi
6747 Weathered Dr Milton, FL 3.0 2.0 1546 $1,800 $1.16 25d 1 0.32mi
6716 Barnwood Dr Milton, FL 3.0 2.0 1753 $1,850 $1.06 25d 1 0.36mi
5733 Orange St Milton, FL 3.0 1.5 1640 $1,500 $0.91 25d 1 0.86mi
5431 Munson Hwy Milton, FL 3.0 2.0 2412 $2,100 $0.87 25d 1 1.20mi

Listing history 40 events

  1. 2026-06-02
    remarks 699-char remark
  2. 2026-06-02
    statusdays on marketlisting id $270,000 Pending 59 DOM
  3. 2026-06-01
    days on market $270,000 Active 61 DOM
  4. 2026-05-31
    days on market $270,000 Active 60 DOM
  5. 2026-05-31
    days on market $270,000 Active 59 DOM
  6. 2026-05-15
    price $283,000
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  7. 2026-05-15
    price $283,000 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  8. 2026-04-30
    price $298,000
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  9. 2026-04-30
    price $298,000 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  10. 2026-04-16
    price $314,000
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  11. 2026-04-16
    price $314,000 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  12. 2026-04-03
    status Active 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  13. 2026-04-01
    listed $320,000 Active
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  14. 2026-04-01
    listed $320,000 Active 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  15. 2026-04-01
    historical 1639-char remark
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  16. 2026-04-01
    soldstatus $320,000
    Show marketing remark (1639 chars)

    This spacious 4-bedroom, 2-bath brick home offers 2,220 sq ft of comfortable, well-thought-out living space. Step inside to a welcoming living room with a cozy wood-burning fireplace, plus a separate family room for extra flexibility and everyday living. The generous master suite is a true retreat, featuring a large bedroom, a private sitting room, and a luxurious en-suite bathroom with double vanities, a garden tub/shower combo, and a large walk-in closet. In the kitchen, you'll love the breakfast bar that opens to an additional dining area, plenty of cabinet space, stainless steel appliances, and a convenient separate coffee bar--perfect for busy mornings or casual entertaining. Three bedrooms feature brand-new carpet, while the fourth bedroom was thoughtfully created by converting the 2-car garage, along with a handy storage room or flex space. Fresh paint throughout the home gives everything a clean, bright feel, a new water heater (2025), and a newer HVAC (2021) adds modern peace of mind. Out back, enjoy the large covered and lighted concrete patio, a charming garden on one side, and boat or RV storage on the other with electricity already pulled to the yard. The standout feature is the impressive 27.47 x 15.71 ft workshop/shed, complete with two A/C units and its own electrical panel--making it bright, comfortable, and ready for projects, hobbies, or a creative workspace. This move-in ready brick home blends practical features with comfortable living--come see all it has to offer! Solar panels are in working order, paid in full and sold as-is. Electric bill uploaded in docs section ($44/month).ROOF IS 2023

  17. 2023-02-13
    soldstatus $285,000
  18. 2023-02-10
    soldstatus $284,990 Sold 739-char remark
    Show marketing remark (739 chars)

    Multiple offers! Move in ready! This home is conveniently located near the new Publix in Milton and under 10 minutes from the entrance to Whiting Field and sits on over a quarter acre lot with NO HOA. This home features SOLAR PANELS to be paid off at closing. Come pick your new Shingle color, seller is offering NEW ROOF to be installed prior to closing. This home features 2 large living spaces, a Wood Burning Fireplace, Inside Laundry, Stainless Steel Appliances in the Kitchen, The Double Garage has been half converted to offer both a 4th bedroom as well as additional storage. Perfect home for first time homebuyers, military, or retirees. Call today for a personalized tour or for more info on the 100% FINANCING options available!

  19. 2023-01-06
    historical Contingent 739-char remark
    Show marketing remark (739 chars)

    Multiple offers! Move in ready! This home is conveniently located near the new Publix in Milton and under 10 minutes from the entrance to Whiting Field and sits on over a quarter acre lot with NO HOA. This home features SOLAR PANELS to be paid off at closing. Come pick your new Shingle color, seller is offering NEW ROOF to be installed prior to closing. This home features 2 large living spaces, a Wood Burning Fireplace, Inside Laundry, Stainless Steel Appliances in the Kitchen, The Double Garage has been half converted to offer both a 4th bedroom as well as additional storage. Perfect home for first time homebuyers, military, or retirees. Call today for a personalized tour or for more info on the 100% FINANCING options available!

  20. 2023-01-02
    price $284,990 739-char remark
    Show marketing remark (739 chars)

    Multiple offers! Move in ready! This home is conveniently located near the new Publix in Milton and under 10 minutes from the entrance to Whiting Field and sits on over a quarter acre lot with NO HOA. This home features SOLAR PANELS to be paid off at closing. Come pick your new Shingle color, seller is offering NEW ROOF to be installed prior to closing. This home features 2 large living spaces, a Wood Burning Fireplace, Inside Laundry, Stainless Steel Appliances in the Kitchen, The Double Garage has been half converted to offer both a 4th bedroom as well as additional storage. Perfect home for first time homebuyers, military, or retirees. Call today for a personalized tour or for more info on the 100% FINANCING options available!

  21. 2022-12-13
    price $294,990 739-char remark
    Show marketing remark (739 chars)

    Multiple offers! Move in ready! This home is conveniently located near the new Publix in Milton and under 10 minutes from the entrance to Whiting Field and sits on over a quarter acre lot with NO HOA. This home features SOLAR PANELS to be paid off at closing. Come pick your new Shingle color, seller is offering NEW ROOF to be installed prior to closing. This home features 2 large living spaces, a Wood Burning Fireplace, Inside Laundry, Stainless Steel Appliances in the Kitchen, The Double Garage has been half converted to offer both a 4th bedroom as well as additional storage. Perfect home for first time homebuyers, military, or retirees. Call today for a personalized tour or for more info on the 100% FINANCING options available!

  22. 2022-11-26
    listed $300,000 Active 739-char remark
    Show marketing remark (739 chars)

    Multiple offers! Move in ready! This home is conveniently located near the new Publix in Milton and under 10 minutes from the entrance to Whiting Field and sits on over a quarter acre lot with NO HOA. This home features SOLAR PANELS to be paid off at closing. Come pick your new Shingle color, seller is offering NEW ROOF to be installed prior to closing. This home features 2 large living spaces, a Wood Burning Fireplace, Inside Laundry, Stainless Steel Appliances in the Kitchen, The Double Garage has been half converted to offer both a 4th bedroom as well as additional storage. Perfect home for first time homebuyers, military, or retirees. Call today for a personalized tour or for more info on the 100% FINANCING options available!

  23. 2022-10-15
    historical
  24. 2022-09-27
    price $330,000
  25. 2022-08-30
    price $354,900
  26. 2022-08-06
    price $360,000
  27. 2022-08-03
    price $315,000
  28. 2022-07-27
    price $320,000
  29. 2022-07-15
    listed $325,000 Active
  30. 2020-05-06
    soldstatus $185,000
  31. 2020-05-06
    soldstatus $185,000
  32. 2019-08-28
    listed $183,900
  33. 2015-06-03
    historical
  34. 2015-04-10
    listed $170,000
  35. 2010-06-25
    soldstatus $165,000
  36. 2010-06-08
    soldstatus $165,000
  37. 2010-01-06
    listed $174,900
  38. 2001-10-04
    soldstatus $104,475
  39. 2001-03-27
    listed $104,475
  40. 2001-02-06
    soldstatus $300,000

ⓘ 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
$2,604 · $217/mo
Projected year-2 tax
$2,604 · $217/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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$24,046
− Mortgage interest
−$15,124
− Property taxes
−$2,604
− Insurance
−$1,350
− Repairs & maintenance
−$1,924
− Management
−$1,924
− Depreciation
−$7,855
Taxable loss
−$6,734
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,616
After-tax cash flow
$-332/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
Santa Rosa
NCES district ID
1201650
Math proficiency
63% ▼ -6.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$58,161
Composite
53.12/100
National rank
#1511
State rank
#8 of 73 in FL

Livability — Milton

Score
78/100
State rank
#166
US rank
#2480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Milton, FL
County
Santa Rosa County · 194,764 people
City population
69,025
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
37,197
Household income
$77,222
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
590.0

Population outlook (Santa Rosa County) Hauer SSP2

Today (2025)
195,978 people
By 2030
209,782 · +7.0%
By 2040
235,293 · +20.1%
By 2050
256,408 · +30.8%
By 2075
298,074 · +52.1%
By 2100
303,216 · +54.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 7% Black 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Santa Rosa

2024 margin
Solid R (+51.0) · D 24.1% · R 75.0%
2008→2024 swing
-3.0pp toward R · 2008: -47.9pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+46.5 2016: R+53.5 2012: R+52.6 2008: R+47.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.06%
Current HPI
287.7469
Rent YoY
▲ 2.70%
Metro
Pensacola-Ferry Pass-Brent, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-5.7% since first listed
35 events — show timeline
  • 2026-05-15 Price Changed $283,000 PARMLS
  • 2026-05-15 Price Changed $283,000 NAMLS
  • 2026-04-30 Price Changed $298,000 PARMLS
  • 2026-04-30 Price Changed $298,000 NAMLS
  • 2026-04-16 Price Changed $314,000 PARMLS
  • 2026-04-16 Price Changed $314,000 NAMLS
  • 2026-04-03 Relisted NAMLS
  • 2026-04-01 Sold (Public Records) $320,000 Public Records
  • 2026-04-01 Listing Removed NAMLS
  • 2026-04-01 Listed $320,000 NAMLS
  • 2026-04-01 Listed $320,000 PARMLS
  • 2023-02-13 Sold (Public Records) $285,000 Public Records
  • 2023-02-10 Sold (MLS) $284,990 PARMLS
  • 2023-01-06 Contingent PARMLS
  • 2023-01-02 Price Changed $284,990 PARMLS
  • 2022-12-13 Price Changed $294,990 PARMLS
  • 2022-11-26 Listed $300,000 PARMLS
  • 2022-10-15 Listing Removed PARMLS
  • 2022-09-27 Price Changed $330,000 PARMLS
  • 2022-08-30 Price Changed $354,900 PARMLS
  • 2022-08-06 Price Changed $360,000 PARMLS
  • 2022-08-03 Price Changed $315,000 PARMLS
  • 2022-07-27 Price Changed $320,000 PARMLS
  • 2022-07-15 Listed $325,000 PARMLS
  • 2020-05-06 Sold (Public Records) $185,000 Public Records
  • 2020-05-06 Sold (MLS) $185,000 PARMLS
  • 2019-08-28 Listed $183,900 PARMLS
  • 2015-06-03 Listing Removed PARMLS
  • 2015-04-10 Listed $170,000 PARMLS
  • 2010-06-25 Sold (Public Records) $165,000 Public Records
  • 2010-06-08 Sold (MLS) $165,000 PARMLS
  • 2010-01-06 Listed $174,900 PARMLS
  • 2001-10-04 Sold (MLS) $104,475 PARMLS
  • 2001-03-27 Listed $104,475 PARMLS
  • 2001-02-06 Sold (Public Records) $300,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,604 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…