CashFlowRE
Sign in Sign up
608 Jupiter Ave NW
D- Composite 38.31
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 +11.9/30.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • DSCR +3.5/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

608 Jupiter Ave NW · Lake Placid, FL 33852
4 bd · 4.0 ba · 1,928 sqft · Townhouse public records · 65 Days on market
Built 1981 10,000 sqft lot

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

Listing remarks MLS

Discover a fantastic opportunity to own a full duplex in the desirable Placid Lakes community of Lake Placid. With both side vacant, this property is perfect for an owner-occupant or investor—live in one unit while generating income from the other. Both units feature identical layouts with two spacious bedrooms and two full bathrooms, complete with tile flooring throughout for easy maintenance. The galley kitchen opens to a bright dining and living area, with sliding glass doors leading to the backyard. Each unit also includes a private laundry room. Situated on nearly a quarter-acre, this well-maintained duplex offers space, privacy, and flexibility. Residents of Placid Lakes enjoy access to Lake June-in-Winter for boating, fishing, and outdoor recreation, along with a private park and boat ramp. Known for its charm and affordability, Lake Placid offers a relaxed Central Florida lifestyle with small-town appeal and easy access to major destinations. A versatile investment in a growing, sought-after area. $1,000 Lender Credit Available, inquire today! Also Listed as Residential Duplex in MLS# 324642

Key facts

  • Full duplex
  • Private laundry room
  • Private park

Tags

FULL DUPLEXPLACID LAKES COMMUNITYPRIVATE LAUNDRY ROOMLAKE JUNE-IN-WINTER ACCESSPRIVATE PARKBOAT RAMP

Property features AI

Finance

  • Other: Zoning: R2; Located in the Placid Lakes subdivision

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Public water; Septic tank sewer
  • Home design: Residential income property (apartment); One story
  • Construction: Block and concrete construction; Shingle roof
  • Exterior features: Paved road frontage; Frontage length about 80 feet; No pool

Interior

  • Bedrooms: Two-bedroom units (2 bedrooms in one unit, 2 bedrooms in second unit)
  • Flooring: Tile flooring
  • Bathrooms: Four full bathrooms total (two in each unit)
  • Heating & cooling: Central heating (electric); Central electric cooling
  • Interior features: Ceiling fan(s); Blinds

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/4.0-bath townhouse listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-59 ($-705/yr) — negative.
  • To cash-flow at today's rent, offer at most $225k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (18.9% below list).
  • Recommended offer: $191k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.7% in Lake Placid — 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 (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • Highlands (other): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($54k/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.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $148k; list at $235k implies a 58% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,599 (18.9% 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. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.81%
Cap rate
5.99%
Cash-on-cash
-1.07%
DSCR
0.95
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.82% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.30×
Total profit
$-45,920
Equity at exit
$35,039
10-year hold
IRR
-19.1%
Equity multiple
0.07×
Total profit
$-60,907
Equity at exit
$20,319

Cash invested: $65,800 (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 33852

Rents YoY
0.8%
Active inventory
1488
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,906 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$234 /mo · $2,810/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$-59

Break-even live

Break-even rent $1,980
Max offer price $224,626
Occupancy floor 98%

Sensitivity live

Price -10% $74 -5% $8 +0% $-59 +5% $-125 +10% $-192
Rent -10% $-209 -5% $-134 +0% $-59 +5% $17 +10% $92
Rate -1.0pp $60 -0.5pp $1 base $-59 +0.5pp $-120 +1.0pp $-182

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
$58,750
Closing costs
$7,050
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.

Listing history 35 events

  1. 2026-06-19
    days on market $235,000 Active 65 DOM
  2. 2026-06-18
    days on market $235,000 Active 64 DOM
  3. 2026-06-17
    days on market $235,000 Active 63 DOM
  4. 2026-06-16
    days on market $235,000 Active 62 DOM
  5. 2026-06-15
    days on market $235,000 Active 61 DOM
  6. 2026-06-14
    days on market $235,000 Active 59 DOM
  7. 2026-06-10
    days on market $235,000 Active 56 DOM
  8. 2026-06-09
    days on market $235,000 Active 55 DOM
  9. 2026-06-08
    days on market $235,000 Active 54 DOM
  10. 2026-06-07
    days on market $235,000 Active 53 DOM
  11. 2026-06-02
    days on market $235,000 Active 48 DOM
  12. 2026-06-01
    days on market $235,000 Active 47 DOM
  13. 2026-05-31
    days on market $235,000 Active 46 DOM
  14. 2026-05-30
    days on market $235,000 Active 45 DOM
  15. 2026-04-15
    listed $235,000 Active 1122-char remark
    Show marketing remark (1122 chars)

    Discover a fantastic opportunity to own a full duplex in the desirable Placid Lakes community of Lake Placid. With both side vacant, this property is perfect for an owner-occupant or investor—live in one unit while generating income from the other. Both units feature identical layouts with two spacious bedrooms and two full bathrooms, complete with tile flooring throughout for easy maintenance. The galley kitchen opens to a bright dining and living area, with sliding glass doors leading to the backyard. Each unit also includes a private laundry room. Situated on nearly a quarter-acre, this well-maintained duplex offers space, privacy, and flexibility. Residents of Placid Lakes enjoy access to Lake June-in-Winter for boating, fishing, and outdoor recreation, along with a private park and boat ramp. Known for its charm and affordability, Lake Placid offers a relaxed Central Florida lifestyle with small-town appeal and easy access to major destinations. A versatile investment in a growing, sought-after area. $1,000 Lender Credit Available, inquire today! Also Listed as Residential Duplex in MLS# 324642

  16. 2026-04-15
    listed $235,000 Active
    Show marketing remark (1122 chars)

    Discover a fantastic opportunity to own a full duplex in the desirable Placid Lakes community of Lake Placid. With both side vacant, this property is perfect for an owner-occupant or investor—live in one unit while generating income from the other. Both units feature identical layouts with two spacious bedrooms and two full bathrooms, complete with tile flooring throughout for easy maintenance. The galley kitchen opens to a bright dining and living area, with sliding glass doors leading to the backyard. Each unit also includes a private laundry room. Situated on nearly a quarter-acre, this well-maintained duplex offers space, privacy, and flexibility. Residents of Placid Lakes enjoy access to Lake June-in-Winter for boating, fishing, and outdoor recreation, along with a private park and boat ramp. Known for its charm and affordability, Lake Placid offers a relaxed Central Florida lifestyle with small-town appeal and easy access to major destinations. A versatile investment in a growing, sought-after area. $1,000 Lender Credit Available, inquire today! Also Listed as Residential Duplex in MLS# 324642

  17. 2026-01-22
    price $249,000
  18. 2026-01-22
    price $249,900
  19. 2025-12-30
    price $259,000
  20. 2025-12-30
    price $259,000
  21. 2025-12-15
    price $269,000
  22. 2025-12-15
    price $269,000
  23. 2025-11-26
    price $284,500
  24. 2025-11-20
    price $284,500
  25. 2025-10-27
    price $289,000
  26. 2025-10-24
    price $289,000
  27. 2021-05-13
    soldstatus $148,500
  28. 2021-05-07
    soldstatus $148,500
  29. 2021-01-12
    listed $149,900
  30. 2020-03-03
    soldstatus $130,000
  31. 2017-05-11
    soldstatus $3,862,500
  32. 2015-01-22
    soldstatus $36,750
  33. 2014-07-30
    listed $46,500
  34. 2005-05-31
    soldstatus $100,000
  35. 2002-01-11
    soldstatus $58,900

ⓘ 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
$2,810 · $234/mo
Projected year-2 tax
$2,810 · $234/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 25 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 · 2 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
$22,872
− Mortgage interest
−$13,164
− Property taxes
−$2,810
− Insurance
−$1,175
− Repairs & maintenance
−$1,830
− Management
−$1,830
− Depreciation
−$6,836
Taxable loss
−$4,773
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,145
After-tax cash flow
$441/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
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
22,600
Metro
Sebring-Avon Park, FL
Population (ZIP)
22,600
Household income
$54,284
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
439.0

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Two or more races 11% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
79% English-only · Spanish 19% Tagalog/Filipino 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.31%
Current HPI
224.8693
Rent YoY
▲ 0.82%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+299.0% since first listed
21 events — show timeline
  • 2026-04-15 Listed $235,000 HAOR as distributed by MLS GRID
  • 2026-04-15 Listed $235,000 HAOR as distributed by MLS GRID
  • 2026-01-22 Price Changed $249,000 HAOR as distributed by MLS GRID
  • 2026-01-22 Price Changed $249,900 HAOR as distributed by MLS GRID
  • 2025-12-30 Price Changed $259,000 HAOR as distributed by MLS GRID
  • 2025-12-30 Price Changed $259,000 HAOR as distributed by MLS GRID
  • 2025-12-15 Price Changed $269,000 HAOR as distributed by MLS GRID
  • 2025-12-15 Price Changed $269,000 HAOR as distributed by MLS GRID
  • 2025-11-26 Price Changed $284,500 HAOR as distributed by MLS GRID
  • 2025-11-20 Price Changed $284,500 HAOR as distributed by MLS GRID
  • 2025-10-27 Price Changed $289,000 HAOR as distributed by MLS GRID
  • 2025-10-24 Price Changed $289,000 HAOR as distributed by MLS GRID
  • 2021-05-13 Sold (Public Records) $148,500 Public Records
  • 2021-05-07 Sold (MLS) $148,500 HAOR as distributed by MLS GRID
  • 2021-01-12 Listed $149,900 HAOR as distributed by MLS GRID
  • 2020-03-03 Sold (Public Records) $130,000 Public Records
  • 2017-05-11 Sold (Public Records) $3,862,500 Public Records
  • 2015-01-22 Sold (MLS) $36,750 HAOR as distributed by MLS GRID
  • 2014-07-30 Listed $46,500 HAOR as distributed by MLS GRID
  • 2005-05-31 Sold (Public Records) $100,000 Public Records
  • 2002-01-11 Sold (Public Records) $58,900 Public Records

Property tax history

+11.0%/yr

Latest (2025): $2,810 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…