23140 NW 179th Pl · High Springs, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +22.1/30.0
- ARV discount +7.5/15.0
- DSCR +7.1/10.0
- 1% rule +5.8/10.0
- 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
$245,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Experience quality craftsmanship in this move in ready NEW CONSTRUCTION home! This 3 bedroom/2 bath home is located on a quiet dead-end street a short walk to Catherine Taylor Park and the newly renovated Douglass Community Center. With vaulted ceilings and an open floor plan you’ll enjoy lots of natural lighting throughout the living areas. Highlighted finishes include luxury vinyl plank, ceramic tile, wood cabinets with stone tops and stainless-steel GE appliances. Close to downtown High Springs or jump on I-75 for an easy commute to Gainesville, Newberry or Lake City. Call to schedule your private showing today!
Key facts
- Natural lighting
- Open floor plan
- New construction
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath other listed at $245k.
Deal economics
- At list price, monthly cash flow is $394 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $245k).
- Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.2% vs local median 3.9% 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.
- Market conditions: 190 active listings in the ZIP; 2 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 38% 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 424 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $8k; list at $245k implies a 2888% 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; 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.
Questions for the listing agent
- It's been on market 424 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.08% ✓
- Cap rate
- 8.22%
- Cash-on-cash
- 6.90%
- DSCR
- 1.31
- GRM
- 7.7
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -5.7%
- Equity multiple
- 0.79×
- Total profit
- $-14,537
- Equity at exit
- $36,530
- IRR
- 4.0%
- Equity multiple
- 1.29×
- Total profit
- $19,853
- Equity at exit
- $21,183
Cash invested: $68,600 (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
ZIP-level market 32643
- Home prices YoY
- -5.5%
- Active inventory
- 190
- Price-to-rent
- 7.7×
Monthly cashflow live
- Estimated rent
- $2,643 medium interval (Pro) →
- Mortgage (P&I)
- −$1,285
- Tax est. 1.5%
- −$306 /mo · $3,675/yr
- Insurance
- −$102
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$555
- Net cashflow
- $394
Break-even live
Sensitivity live
| Price | -10% $564 | -5% $479 | +0% $394 | +5% $310 | +10% $225 |
|---|---|---|---|---|---|
| Rent | -10% $186 | -5% $290 | +0% $394 | +5% $499 | +10% $603 |
| Rate | -1.0pp $518 | -0.5pp $457 | base $394 | +0.5pp $331 | +1.0pp $266 |
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
- $61,250
- Closing costs
- $7,350
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 18160 High Springs Main St Unit 1359107P High Springs, FL | 2.0 | 1.0 | 990 | $2,646 | $2.67 | 22d | 1 | 0.72mi |
| 17451 Southside Ct High Springs, FL | 2.0 | 1.0 | 1132 | $1,800 | $1.59 | 22d | 1 | 0.79mi |
Listing history 19 events
-
2026-06-21days on market $245,000 Active 424 DOM
-
2026-06-18days on market $245,000 Active 421 DOM
-
2026-06-17days on market $245,000 Active 420 DOM
-
2026-06-16days on market $245,000 Active 419 DOM
-
2026-06-15days on market $245,000 Active 418 DOM
-
2026-06-14days on market $245,000 Active 416 DOM
-
2026-06-13days on market $245,000 Active 415 DOM
-
2026-06-10days on market $245,000 Active 413 DOM
-
2026-06-09days on market $245,000 Active 412 DOM
-
2026-06-08days on market $245,000 Active 411 DOM
-
2026-06-07days on market $245,000 Active 410 DOM
-
2026-06-05days on market $245,000 Active 407 DOM
-
2026-06-03days on market $245,000 Active 406 DOM
-
2026-06-02days on market $245,000 Active 405 DOM
-
2026-06-01days on market $245,000 Active 404 DOM
-
2026-05-31days on market $245,000 Active 403 DOM
-
2026-05-30days on market $245,000 Active 402 DOM
-
2025-04-23$245,000 Active 628-char remark
Show marketing remark (628 chars)
Experience quality craftsmanship in this move in ready NEW CONSTRUCTION home! This 3 bedroom/2 bath home is located on a quiet dead-end street a short walk to Catherine Taylor Park and the newly renovated Douglass Community Center. With vaulted ceilings and an open floor plan you’ll enjoy lots of natural lighting throughout the living areas. Highlighted finishes include luxury vinyl plank, ceramic tile, wood cabinets with stone tops and stainless-steel GE appliances. Close to downtown High Springs or jump on I-75 for an easy commute to Gainesville, Newberry or Lake City. Call to schedule your private showing today!
-
2023-09-21soldstatus $8,200
ⓘ 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 5/10 Major
- Heat 8/10 Severe 7 d/yr ≥109°F today · 21 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
- $31,710
- − Mortgage interest
- −$13,724
- − Property taxes
- −$3,675
- − Insurance
- −$1,225
- − Repairs & maintenance
- −$2,537
- − Management
- −$2,537
- − Depreciation
- −$7,127
- Taxable income
- $886
- Est. tax owed @ 24.0%
- −$213
- After-tax cash flow
- $4,521/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
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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+2887.8% since first listed2 events — show timeline
- 2025-04-23 Listed $245,000 Stellar MLS as Distributed by MLS Grid
- 2023-09-21 Sold (Public Records) $8,200 Public Records
Property tax history
-4.0%/yrLatest (2025): $237 · +32.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…