CashFlowRE
Sign in Sign up
6722 SW 53rd Ave
C+ Composite 63.01
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

6722 SW 53rd Ave · Gainesville, FL 32608
2 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 56 Days on market
Built 1966 0.46 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR ALERT! CASH ONLY, SOLD AS-IS! Concrete block 2 bedroom / 1 bathroom home on . 46 acre lot. Enclosed carport with separate laundry area provides additional storage. Fully fenced yard.

Key facts

  • Enclosed carport
  • Fully fenced yard
  • Concrete block home

Tags

CONCRETE BLOCK HOMEENCLOSED CARPORTSEPARATE LAUNDRY AREAFULLY FENCED YARD

Property features AI

Finance

  • Other: Unfurnished
  • HOA & community: No homeowners association; Located in the Arredondo Estates development

Exterior

  • Utilities: Public water; Septic tank; Electricity connected; Water service connected
  • Home design: Single family residence; One story; Facing south
  • Construction: Block construction; Shingle roof; Slab foundation; Built with approximately 1,232 sq ft living area (public records)
  • Exterior features: Paved road access; Lot approximately 0.46 acres

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window air conditioning units
  • Interior features: Other interior features; Refrigerator included
  • Laundry & utility: Inside laundry room

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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#97 in FL, #1,480 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D+, crime 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: Rents rising (+2.9%/yr); 594 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($62k/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 $968 of loan paydown is wiped out by about $4k 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 56 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $41k; list at $140k implies a 241% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.20%
Cap rate
9.20%
Cash-on-cash
10.37%
DSCR
1.46
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.89% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,256
Equity at exit
$20,874
10-year hold
IRR
8.7%
Equity multiple
1.67×
Total profit
$26,087
Equity at exit
$12,105

Cash invested: $39,200 (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 32608

Rents YoY
2.9%
Active inventory
594
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,682 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$197 /mo · $2,369/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$339

Break-even live

Break-even rent $1,253
Max offer price $140,000
Occupancy floor 75%

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
$35,000
Closing costs
$4,200
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5333 SW 75th St Gainesville, FL 2.0–3.0 2.0–2.5 1349 $1,769 $1.31 21d 1 0.34mi
6001 SW 75th Ter Gainesville, FL 1.0–3.0 1.0–2.0 1119 $1,797 $1.61 13d 17 0.56mi

Listing history 21 events

  1. 2026-06-18
    days on market $140,000 Active 56 DOM
  2. 2026-06-17
    days on market $140,000 Active 55 DOM
  3. 2026-06-16
    days on market $140,000 Active 54 DOM
  4. 2026-06-15
    days on market $140,000 Active 53 DOM
  5. 2026-06-14
    days on market $140,000 Active 51 DOM
  6. 2026-06-13
    days on market $140,000 Active 50 DOM
  7. 2026-06-10
    days on market $140,000 Active 48 DOM
  8. 2026-06-09
    days on market $140,000 Active 47 DOM
  9. 2026-06-08
    days on market $140,000 Active 46 DOM
  10. 2026-06-07
    days on market $140,000 Active 45 DOM
  11. 2026-06-05
    days on market $140,000 Active 42 DOM
  12. 2026-06-03
    days on market $140,000 Active 41 DOM
  13. 2026-06-02
    days on market $140,000 Active 40 DOM
  14. 2026-06-01
    days on market $140,000 Active 39 DOM
  15. 2026-05-31
    days on market $140,000 Active 38 DOM
  16. 2026-05-30
    days on market $140,000 Active 37 DOM
  17. 2026-04-23
    listed $140,000 Active 191-char remark
  18. 2011-07-31
    historical
  19. 2009-08-06
    listed $69,000
  20. 1995-12-07
    soldstatus $41,000
  21. 1991-03-01
    soldstatus $35,000

ⓘ 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
$2,369 · $197/mo
Projected year-2 tax
$2,369 · $197/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$20,183
− Mortgage interest
−$7,842
− Property taxes
−$2,369
− Insurance
−$700
− Repairs & maintenance
−$1,615
− Management
−$1,615
− Depreciation
−$4,073
Taxable income
$1,970
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$473
After-tax cash flow
$3,593/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 — Gainesville

Score
81/100
State rank
#97
US rank
#1480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Alachua County · 218,005 people
City population
188,348
Metro
Gainesville, FL
Population (ZIP)
54,566
Household income
$61,588
Rent vs Own
58.7% rent · 41.3% own
Severe rent burden
4709.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 55% Hispanic / Latino 16% Black 13% Asian 12% Two or more races 11%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4%
Common ancestry
Slovak 2% Italian 2% Romanian 2%
Foreign-born
19% · Canada, China, South Korea
Languages at home
75% English-only · Spanish 10% Other Indo-European 5% Chinese 3%

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
▼ -150.91%
Current HPI
253.0629
Rent YoY
▲ 2.89%
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

+300.0% since first listed
5 events — show timeline
  • 2026-04-23 Listed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2011-07-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-08-06 Listed $69,000 Stellar MLS as Distributed by MLS Grid
  • 1995-12-07 Sold (Public Records) $41,000 Public Records
  • 1991-03-01 Sold (Public Records) $35,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $2,369 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…