CashFlowRE
Sign in Sign up
17445 NW 240th Ter
D+ Composite 49.9
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • 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

$239,900

17445 NW 240th Ter · High Springs, FL 32643
4 bd · 2.0 ba · 1,129 sqft · SingleFamily public records · 173 Days on market
Built 1966 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Beautifully remodeled and well-maintained, this charming home is located in the quaint Southside Terrace neighborhood of High Springs, just minutes from Highway 441 and downtown, where you can enjoy local restaurants, coffee shops, boutiques, bars and all the small-town charm. Featuring a 2025 roof, newer AC and water heater, updated windows, copper plumbing and freshly completed interior renovations, this home is move-in ready. As you enter through the front door, you are greeted by a convenient mudroom ideal for storing backpacks, coats and shoes. The space opens to a spacious great room and dining area, anchored by a beautifully updated kitchen wit

Key facts

  • Newer ac
  • Copper plumbing
  • 2025 roof

Tags

SOUTHSIDE TERRACE NEIGHBORHOOD2025 ROOFNEWER ACNEWER WATER HEATERUPDATED WINDOWSCOPPER PLUMBING

Property features AI

Finance

  • Other: Property type: Residential, single family; Zoning: R2; Lot size roughly 0.25 acre (1/4 to less than 1/2 acre); Barn/shed-row on property; Direction faces west
  • HOA & community: No HOA association indicated; Development: Southside Terrace

Exterior

  • Parking: No designated parking
  • Utilities: No listed water source; Public sewer; Broadband/high-speed internet available; Cable available; Electricity available; Sewer connected
  • Home design: Single family residence; One story; West-facing
  • Construction: Concrete and wood siding construction; Shingle roof; Slab foundation; Built with approximately 1456 living area (owner source)
  • Exterior features: French doors; Chain link fencing; Asphalt road access; Public maintained road

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Split bedroom layout; Other interior features; Blinds and drapes on windows
  • Laundry & utility: Interior laundry room (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 4-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $240k (0.0% below list).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.0% 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.
  • Zoned schools: High Springs Community School (math 68% / reading 60%, grade B, #552 of 2,144 statewide, top 26%, 974 students, 45% FRL); Santa Fe High School (math 35% / reading 56%, grade D-, #223 of 667 statewide, top 34%, 1,154 students, 47% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: 189 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 35% 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 173 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $240k implies a 300% 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; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.00%
Cap rate
7.49%
Cash-on-cash
4.29%
DSCR
1.19
GRM
8.3

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
-9.6%
Equity multiple
0.65×
Total profit
$-23,553
Equity at exit
$35,770
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-685
Equity at exit
$20,742

Cash invested: $67,172 (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
189
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,399 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$297 /mo · $3,562/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$504
Net cashflow
$240

Break-even live

Break-even rent $2,095
Max offer price $239,900
Occupancy floor 85%

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
$59,975
Closing costs
$7,197
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
25042 W US Highway 27 High Springs, FL 3.0 1.0 864 $1,500 $1.74 21d 1 1.43mi

Listing history 8 events

  1. 2026-05-15
    status Pending
  2. 2026-04-20
    status Active
  3. 2026-04-15
    historical
  4. 2026-03-27
    price $239,900
  5. 2026-01-02
    price $259,900
  6. 2025-11-18
    listed $269,900 Active
  7. 2024-08-09
    soldstatus $60,000
  8. 2006-11-02
    soldstatus $136,500

ⓘ 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
$3,562 · $297/mo
Projected year-2 tax
$3,562 · $297/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 ≥108°F today · 22 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
$28,783
− Mortgage interest
−$13,438
− Property taxes
−$3,562
− Insurance
−$1,200
− Repairs & maintenance
−$2,303
− Management
−$2,303
− Depreciation
−$6,979
Taxable loss
−$1,001
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$240
After-tax cash flow
$3,120/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

+75.8% since first listed
8 events — show timeline
  • 2026-05-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-27 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-02 Price Changed $259,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-18 Listed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2024-08-09 Sold (Public Records) $60,000 Public Records
  • 2006-11-02 Sold (Public Records) $136,500 Public Records

Property tax history

+275.2%/yr

Latest (2025): $3,562 · +275.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…