CashFlowRE
Sign in Sign up
1160 Palmview Dr
F Composite 34.6
Why this score? — see what drove the F 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 +9.4/30.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$275,000

1160 Palmview Dr · Holly Hill, FL 32117
3 bd · 2.0 ba · 1,484 sqft · SingleFamily public records · 24 Days on market
Built 1965

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

Listing remarks MLS

Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

Key facts

  • Spacious backyard
  • Hurricane shutters
  • Updated kitchen

Tags

UPDATED KITCHENEXTRA LARGE FAMILY ROOMSPACIOUS BACKYARD1 CAR GARAGEHURRICANE SHUTTERSARCHITECTURAL SHINGLE ROOF

Property features AI

Exterior

  • Home design: Built in 1965
  • Exterior features: Located in the Tropical Park subdivision

Interior

  • Interior features: Living area of 1484

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 $275k.

Deal economics

  • At list price, monthly cash flow is $-196 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (12.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (27.3% below list).
  • Recommended offer: $200k (27.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#325 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.0%/yr); 332 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($56k/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.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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 $180k; list at $275k implies a 52% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,914 (27.3% 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. Built in 1965 — 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 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?
  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
0.73%
Cap rate
5.44%
Cash-on-cash
-3.05%
DSCR
0.86
GRM
11.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.01% rent growth · sell at horizon

5-year hold
IRR
-23.5%
Equity multiple
0.21×
Total profit
$-60,998
Equity at exit
$41,003
10-year hold
IRR
-24.2%
Equity multiple
-0.10×
Total profit
$-84,832
Equity at exit
$23,777

Cash invested: $77,000 (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 32117

Home prices YoY
-8.2%
Rents YoY
1.0%
Active inventory
332
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,999 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$218 /mo · $2,620/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$-196

Break-even live

Break-even rent $2,247
Max offer price $240,429
Occupancy floor

Sensitivity live

Price -10% $-40 -5% $-118 +0% $-196 +5% $-274 +10% $-351
Rent -10% $-354 -5% $-275 +0% $-196 +5% $-117 +10% $-38
Rate -1.0pp $-57 -0.5pp $-126 base $-196 +0.5pp $-267 +1.0pp $-339

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
$68,750
Closing costs
$8,250
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 LPGA Blvd Daytona Beach, FL 1.0–2.0 1.0–2.0 885 $1,495 $1.69 15d 14 0.41mi
1224 10th St Daytona Beach, FL 3.0 1.0 1284 $1,550 $1.21 15d 1 0.42mi
1559 Hammock Dr Unit B Holly Hill, FL 2.0 1.5 1100 $1,375 $1.25 15d 1 0.45mi
100 Windflower LN Daytona Beach, FL 1.0–3.0 1.0–2.0 1021 $2,516 $2.46 12d 63 0.47mi
101 Claysburg LN Holly Hill, FL 1.0–3.0 1.0–2.0 1163 $2,800 $2.41 15d 25 0.47mi
1575 Megan Bay Cir Daytona Beach, FL 3.0 2.0 1232 $1,800 $1.46 24d 1 0.59mi
946 15th St Daytona Beach, FL 2.0 2.0 1010 $1,500 $1.49 24d 1 0.63mi
1563 Hancock Ln Daytona Beach, FL 2.0 2.0 912 $1,475 $1.62 12d 1 0.65mi
1512 Richmond Ave Unit 1546284P Daytona Beach, FL 3.0 2.0 1173 $3,226 $2.75 15d 1 0.67mi
638 LPGA Blvd Unit B Daytona Beach, FL 3.0 2.0 1111 $2,490 $2.24 24d 1 0.71mi
1615 Derbyshire Rd Daytona Beach, FL 3.0 1.5 1000 $1,950 $1.95 15d 1 0.72mi
1014 Indian Oaks E Daytona Beach, FL 3.0 2.0 1500 $2,650 $1.77 24d 1 0.73mi
1235 Alcazar St Daytona Beach, FL 3.0 2.0 1498 $2,100 $1.40 24d 1 0.75mi
1262 Essex Rd Daytona Beach, FL 3.0 2.0 1500 $1,900 $1.27 24d 1 0.77mi
108 San Mardeen Ct Daytona Beach, FL 3.0 2.0 1500 $2,650 $1.77 24d 1 0.90mi
660 8th St Daytona Beach, FL 2.0 1.0 900 $1,375 $1.53 24d 1 0.90mi
1435 Atlanta Dr Daytona Beach, FL 3.0 1.0 1200 $1,800 $1.50 24d 1 0.90mi
840 Center Ave Apt 75 Holly Hill, FL 2.0 1.0 900 $1,250 $1.39 24d 1 0.91mi
1600 Lpga Blvd Daytona Beach, FL 1.0–3.0 1.0–2.0 1045 $2,622 $2.51 12d 21 0.94mi
1216 Kennedy Rd Unit 4 Daytona Beach, FL 2.0 1.0 900 $975 $1.08 15d 1 0.95mi
1216 Kennedy Rd Unit 10 Daytona Beach, FL 2.0 1.0 900 $975 $1.08 24d 1 0.95mi
1420 Alabama Ave Daytona Beach, FL 4.0 2.0 1367 $1,824 $1.33 20d 1 0.99mi
875 Derbyshire Rd Daytona Beach, FL 3.0 1.0–2.0 835 $1,299 $1.56 12d 11 1.09mi
1767 Valencia Ave Ormond Beach, FL 4.0 2.0 1216 $2,100 $1.73 24d 1 1.10mi
520 Zinfandel Dr Unit 1 Daytona Beach, FL 3.0 2.5 1463 $2,500 $1.71 24d 1 1.19mi
1012 Cadillac Dr Daytona Beach, FL 3.0 2.0 1353 $1,650 $1.22 24d 1 1.22mi
1013 Lewis Dr Daytona Beach, FL 3.0 1.5 1475 $1,850 $1.25 24d 1 1.24mi
1851 Lpga Blvd Daytona Beach, FL 1.0–3.0 1.0–3.0 966 $2,516 $2.60 12d 49 1.26mi
1500 Alexis AVE Daytona Beach, FL 1.0–3.0 1.0–2.0 1003 $2,205 $2.20 12d 32 1.36mi
922 Lewis Dr Daytona Beach, FL 3.0 1.0 1034 $1,750 $1.69 24d 1 1.39mi
430 Dorothy Ave Daytona Beach, FL 3.0 1.0 1103 $1,700 $1.54 15d 1 1.40mi
331 Clifton Ave Daytona Beach, FL 3.0 2.0 1355 $2,050 $1.51 24d 1 1.47mi

Listing history 31 events

  1. 2026-06-18
    days on market $275,000 Active 24 DOM
  2. 2026-06-17
    days on market $275,000 Active 23 DOM
  3. 2026-06-16
    days on market $275,000 Active 22 DOM
  4. 2026-06-15
    days on market $275,000 Active 21 DOM
  5. 2026-06-14
    days on market $275,000 Active 19 DOM
  6. 2026-06-10
    days on market $275,000 Active 16 DOM
  7. 2026-06-09
    days on market $275,000 Active 15 DOM
  8. 2026-06-08
    days on market $275,000 Active 14 DOM
  9. 2026-06-07
    days on market $275,000 Active 13 DOM
  10. 2026-06-05
    days on market $275,000 Active 10 DOM
  11. 2026-06-03
    days on market $275,000 Active 9 DOM
  12. 2026-06-03
    days on market $275,000 Active 8 DOM
  13. 2026-06-01
    days on market $275,000 Active 7 DOM
  14. 2026-05-31
    days on market $275,000 Active 6 DOM
  15. 2026-05-31
    days on market $275,000 Active 5 DOM
  16. 2026-05-26
    listed $275,000 Active
  17. 2021-10-01
    soldstatus $180,500
  18. 2021-09-30
    soldstatus $175,000 Closed 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  19. 2021-09-21
    historical Contingent 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  20. 2021-09-19
    price $179,900 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  21. 2021-09-19
    status Active 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  22. 2021-08-16
    historical Contingent 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  23. 2021-08-14
    status Active 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  24. 2021-07-31
    historical Active Contingent 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  25. 2021-07-29
    listed $174,900 Active 408-char remark
    Show marketing remark (408 chars)

    Don't miss this 3 bedroom, 2 bath home located on a quiet dead end street! Featuring a nice size kitchen, large family room with a brick fireplace and sliders to the spacious backyard. Enjoy the good size fully fenced backyard and a 1 car garage with a separate storage area. Architectural shingle roof was installed in April of 2020. Some newer windows were installed and hurricane shutters for all windows.

  26. 1999-10-20
    soldstatus $67,500
  27. 1999-10-15
    soldstatus $67,500 225-char remark
    Show marketing remark (225 chars)

    FAMILY RANCH ON NICE QUIET DEAD END STREET. UPDATED KITCHEN AND DECOR. FAMILY ROOM W/ BRICK FIREPLACE. 2 FULL BA! 1 CAR GAR AND WORKSHOP/STORAG AREA. FENCED YARD. MOVE IN FAST. E-Z SHOW. CALL DIANA OR PHYLLIS 831-6099 ANYTIME

  28. 1999-06-14
    listed $69,900 225-char remark
    Show marketing remark (225 chars)

    FAMILY RANCH ON NICE QUIET DEAD END STREET. UPDATED KITCHEN AND DECOR. FAMILY ROOM W/ BRICK FIREPLACE. 2 FULL BA! 1 CAR GAR AND WORKSHOP/STORAG AREA. FENCED YARD. MOVE IN FAST. E-Z SHOW. CALL DIANA OR PHYLLIS 831-6099 ANYTIME

  29. 1995-07-03
    soldstatus $66,000
  30. 1986-04-01
    soldstatus $50,000
  31. 1965-12-01
    soldstatus $13,660

ⓘ 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
$2,620 · $218/mo
Projected year-2 tax
$2,620 · $218/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 10/10 Extreme 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$23,990
− Mortgage interest
−$15,404
− Property taxes
−$2,620
− Insurance
−$1,375
− Repairs & maintenance
−$1,919
− Management
−$1,919
− Depreciation
−$8,000
Taxable loss
−$7,248
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,739
After-tax cash flow
$-609/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
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — Holly Hill

Score
72/100
State rank
#325
US rank
#5737

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Volusia County · 556,871 people
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
30,955
Household income
$56,419
Rent vs Own
52.3% rent · 47.7% own
Severe rent burden
1781.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 27% Hispanic / Latino 10% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
8% · Canada, Vietnam, Jamaica
Languages at home
86% English-only · Spanish 8% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.62%
Current HPI
1084.54
Rent YoY
▲ 1.01%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1913.2% since first listed
16 events — show timeline
  • 2026-05-26 Listed $275,000 FSBO.com
  • 2021-10-01 Sold (Public Records) $180,500 Public Records
  • 2021-09-30 Sold (MLS) $175,000 Daytona MLS
  • 2021-09-21 Contingent Daytona MLS
  • 2021-09-19 Price Changed $179,900 Daytona MLS
  • 2021-09-19 Relisted Daytona MLS
  • 2021-08-16 Contingent Daytona MLS
  • 2021-08-14 Relisted Daytona MLS
  • 2021-07-31 Contingent Daytona MLS
  • 2021-07-29 Listed $174,900 Daytona MLS
  • 1999-10-20 Sold (Public Records) $67,500 Public Records
  • 1999-10-15 Sold (MLS) $67,500 Daytona MLS
  • 1999-06-14 Listed $69,900 Daytona MLS
  • 1995-07-03 Sold (Public Records) $66,000 Public Records
  • 1986-04-01 Sold (Public Records) $50,000 Public Records
  • 1965-12-01 Sold (Public Records) $13,660 Public Records

Property tax history

+16.5%/yr

Latest (2025): $2,620 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…