CashFlowRE
Sign in Sign up
23140 NW 179th Pl
C Composite 55.18
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

23140 NW 179th Pl · High Springs, FL 32643
3 bd · 2.0 ba · 1,200 sqft · Other public records · 424 Days on market
Built 2026 4,356 sqft lot

🖨 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

NEW CONSTRUCTIONQUIET DEAD-END STREETVAULTED CEILINGSOPEN FLOOR PLANNATURAL LIGHTINGLUXURY VINYL PLANK

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 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.
Recommended offer $215,600 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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

5-year hold
IRR
-5.7%
Equity multiple
0.79×
Total profit
$-14,537
Equity at exit
$36,530
10-year hold
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
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
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

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 80%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $245,000 Active 424 DOM
  2. 2026-06-18
    days on market $245,000 Active 421 DOM
  3. 2026-06-17
    days on market $245,000 Active 420 DOM
  4. 2026-06-16
    days on market $245,000 Active 419 DOM
  5. 2026-06-15
    days on market $245,000 Active 418 DOM
  6. 2026-06-14
    days on market $245,000 Active 416 DOM
  7. 2026-06-13
    days on market $245,000 Active 415 DOM
  8. 2026-06-10
    days on market $245,000 Active 413 DOM
  9. 2026-06-09
    days on market $245,000 Active 412 DOM
  10. 2026-06-08
    days on market $245,000 Active 411 DOM
  11. 2026-06-07
    days on market $245,000 Active 410 DOM
  12. 2026-06-05
    days on market $245,000 Active 407 DOM
  13. 2026-06-03
    days on market $245,000 Active 406 DOM
  14. 2026-06-02
    days on market $245,000 Active 405 DOM
  15. 2026-06-01
    days on market $245,000 Active 404 DOM
  16. 2026-05-31
    days on market $245,000 Active 403 DOM
  17. 2026-05-30
    days on market $245,000 Active 402 DOM
  18. 2025-04-23
    listed $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!

  19. 2023-09-21
    soldstatus $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
combined federal + state — saved on this device
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

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

+2887.8% since first listed
2 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%/yr

Latest (2025): $237 · +32.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…