CashFlowRE
Sign in Sign up
153 Ranch Rd
D Composite 40.86
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).

  • Cash flow +11.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.3/10.0
  • DSCR +3.4/10.0
  • 1% rule +3.3/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$240,000

153 Ranch Rd · East Palatka, FL 32131
3 bd · 2.0 ba · 1,152 sqft · SingleFamily · 28 Days on market
Built 1976 Fair condition 1.84 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This ranch-style home in East Palatka offers solid bones and genuine potential for buyers ready to make it their own. With three bedrooms and two bathrooms, the layout provides functional living space for a range of needs. The property presents an opportunity to customize and improve at your own pace. The home's straightforward design and established lot give you a foundation to build upon. Whether you're an investor seeking a project, an owner-occupant with vision, or someone looking for value in the market, this property delivers opportunity without premium pricing. The location provides convenient access to the area while keeping costs manageable. Schedule a showing today and explore wha

Key facts

  • 1.84 acre lot
  • Built 1976
  • Listed 28 days

Property features AI

Finance

  • Other: Property type: Residential (Single Family Residence); Zoning: SFR; Property ID available
  • Financial info: No additional financial details provided
  • HOA & community: No HOA

Exterior

  • Parking: No parking details listed
  • Security: No security features listed
  • Utilities: Well water; Septic tank; Sewer connected
  • Home design: Single-family residence; One story; Faces east
  • Construction: Frame construction with wood siding; Metal roof; Crawlspace foundation; Built area about 1,422 square feet (public records)
  • Exterior features: Corner lot; Approximately 1.84 acres

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: No notable interior features listed
  • Laundry & utility: Laundry closet

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 $240k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-79 ($-943/yr) — negative.
  • To cash-flow at today's rent, offer at most $229k (4.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (16.7% below list).
  • Recommended offer: $200k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.3% in East Palatka — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#789 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: health & safety C-, schools F, amenities F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 61 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,000 (16.7% 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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
5.90%
Cash-on-cash
-1.40%
DSCR
0.94
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.60×
Total profit
$-26,556
Equity at exit
$54,199
10-year hold
IRR
-2.3%
Equity multiple
0.80×
Total profit
$-13,464
Equity at exit
$53,789

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 32131

Home prices YoY
-0.5%
Active inventory
61
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,000 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax est. 1.5%
$300 /mo · $3,600/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$-79

Break-even live

Break-even rent $2,099
Max offer price $228,628
Occupancy floor 99%

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
138 Woods Rd San Mateo, FL 3.0 1.0 1000 $2,000 $2.00 1d 1 0.90mi

Listing history 14 events

  1. 2026-06-18
    days on market $240,000 Active 28 DOM
  2. 2026-06-17
    days on market $240,000 Active 27 DOM
  3. 2026-06-16
    days on market $240,000 Active 26 DOM
  4. 2026-06-15
    days on market $240,000 Active 25 DOM
  5. 2026-06-13
    days on market $240,000 Active 23 DOM
  6. 2026-06-09
    days on market $240,000 Active 19 DOM
  7. 2026-06-08
    days on market $240,000 Active 18 DOM
  8. 2026-06-07
    days on market $240,000 Active 17 DOM
  9. 2026-06-05
    days on market $240,000 Active 14 DOM
  10. 2026-06-03
    days on market $240,000 Active 13 DOM
  11. 2026-06-02
    days on market $240,000 Active 12 DOM
  12. 2026-06-01
    days on market $240,000 Active 11 DOM
  13. 2026-05-31
    days on market $240,000 Active 10 DOM
  14. 2026-05-21
    listed $240,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$24,000
− Mortgage interest
−$13,444
− Property taxes
−$3,600
− Insurance
−$1,200
− Repairs & maintenance
−$1,920
− Management
−$1,920
− Depreciation
−$6,982
Taxable loss
−$5,066
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,216
After-tax cash flow
$273/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This ranch-style home in East Palatka requires significant repairs and updates to bring it up to current standards, but presents a solid foundation for a potential investor to work with.

Repairs flagged

  • Major roof — Signs of significant wear and potential leaks
  • Major exterior siding — Severe weathering and damage
  • Major flooring — Worn-out and in need of replacement
  • Major interior walls/paint — Worn-out and in need of repainting
  • Major bathrooms — Worn-out fixtures and need for updates
  • Major kitchen — Worn-out appliances and need for updates
  • Major landscaping — Overgrown and in need of trimming

Value-add opportunities

  • Both Painting and repainting the exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Re-roofing the house — Fixes potential leaks and enhances structural integrity
  • Both Replacing the flooring — Improves comfort and aesthetics
  • Both Updating the kitchen appliances — Enhances functionality and aesthetics
  • Both Updating the bathrooms — Enhances functionality and aesthetics
  • Both Landscaping and trimming the yard — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of significant wear and potential leaks Major $15,000–50,000
exterior siding · Severe weathering and damage Major $15,000–50,000
flooring · Worn-out and in need of replacement Major $15,000–50,000
interior walls/paint · Worn-out and in need of repainting Major $15,000–50,000
bathrooms · Worn-out fixtures and need for updates Major $15,000–50,000
kitchen · Worn-out appliances and need for updates Major $15,000–50,000
landscaping · Overgrown and in need of trimming Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Both Painting and repainting the exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Re-roofing the house — Fixes potential leaks and enhances structural integrity
  • Both Replacing the flooring — Improves comfort and aesthetics
  • Both Updating the kitchen appliances — Enhances functionality and aesthetics
  • Both Updating the bathrooms — Enhances functionality and aesthetics
  • Both Landscaping and trimming the yard — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — East Palatka

Score
61/100
State rank
#789
US rank
#18035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,596

Population outlook (Putnam County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 14% Two or more races 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Italian 2% Iranian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Putnam

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

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.33%
Current HPI
277.8522
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

1 event — show timeline
  • 2026-05-21 Listed $240,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…