60 N Magnolia Ct · Freeport, FL 32439

$249,900

3 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 7 Days on market

Built 2004 0.66 ac lot Est $361k · 31% under

---

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 +17.9/30.0
• ARV discount +15.0/15.0
• DSCR +5.6/10.0
• Schools +5.2/10.0
• 1% rule +3.7/10.0
• Livability +3.4/5.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Awesome setting in Freeport, Florida at the end of a cul-de-sac. Immaculately maintained ''DCA'' certified modular home set on perm/poured foundation... Home sets on .6+acre lot. Double insulation on all walls, floors and ceilings... Windows are all Thermal-pane insulated double hung. All interior doors are raised panel and 36''(wide enough for wheelchair access)... Home is 24'' above grade. Double carport and guest quarters (12' x 24'). Guest quarters insulated, recess lighting and acoustic ceiling tile, may be used for workshop, home-office, studio; wired for cable, has a window unit a/c and bath w shower.

Key facts

• Double carport
• Public boat launch
• Recessed lighting

Tags

• CUL-DE-SAC
• PUBLIC BOAT LAUNCH
• DOUBLE CARPORT
• INSULATED SHED
• RECESSED LIGHTING
• HOME OFFICE

Property features AI

Finance

• HOA & community: Subdivision: FOX DEN

Exterior

• Parking: Detached carport; Carport with 2 covered spaces; 4 driveway spaces; Oversized parking suitable for a boat
• Utilities: Public water; Septic tank; Electric service; Phone available
• Home design: Manufactured home; Single-story; Built in 2004
• Construction: Composite shingle roof; Frame construction with vinyl siding; Trim: aluminum, vinyl, and wood; Foundation off grade
• Exterior features: Private yard; Yard building/workshop; Porch; Chain-link and privacy fencing; Fenced lot; Located in a cul-de-sac; Cleared, irregular lot; Within 1/2 mile to water; Survey available

Interior

• Kitchen: Kitchen on the first floor; Dishwasher; Range hood; Pantry
• Bedrooms: 3 bedrooms; Primary bedroom on the first floor with carpet, separate shower, garden tub, and double vanity
• Flooring: Vinyl flooring; Carpet
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heat; Heat pump; Central air conditioning; Ceiling fans
• Interior features: Breakfast bar; Pantry; Open shelving; Split-bedroom floor plan; Washer/dryer hookup; Painted woodwork; Double-pane windows; Unfurnished
• Laundry & utility: First-floor laundry room; Washer/dryer hookup; Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $250k.

Deal economics

• At list price, monthly cash flow is $209 ($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 $217k (13.3% below list).
• Recommended offer: $217k (13.3% below list) — sets the bar for 1% rule.
• Cap rate 7.3% vs local median 3.0% in Freeport — 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 (#520 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment B+; Watch: health & safety C-, amenities F, commute F.
• Walton (rural): math 62% / reading 61% proficiency, ranked #10 of 73 in FL (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Freeport Elementary School (math 50% / reading 57%, grade C, #949 of 2,144 statewide, top 45%, 1,123 students, 55% FRL); Freeport Senior High School (math 47% / reading 62%, grade C-, #138 of 667 statewide, top 21%, 557 students, 43% FRL) — zoned schools at 49% FRL track the district average.
• Market conditions: Rents rising (+1.4%/yr); 1012 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,883 units permitted in Walton County in 2024 (1,322 in 5+ unit buildings).
• This rent runs 31% 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.
• Walton County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
• 5 sale attempts since 18y 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.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $216,615 (13.3% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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.
3. 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.
4. 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: 0.87% ✗
• Cap rate: 7.30%
• Cash-on-cash: 3.58%
• DSCR: 1.16
• GRM: 9.6

CMA / ARV

• ARV (on-the-fly): $361,368
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
363 Bear Creek Blvd	0.26mi	3/2.0	1,667 (+10%)	8mo	$399,900	$240	64
423 Bear Creek Blvd	0.29mi	3/2.0	1,700 (+12%)	5mo	$410,000	$241	62
80 Clarke Hill Rd	0.35mi	3/2.0	1,700 (+12%)	3mo	$410,000	$241	61
75 Palmetto Ave	0.30mi	3/2.0	1,316 (-13%)	4mo	$255,000	$194	61
413 Bear Creek Blvd	0.28mi	3/2.0	1,708 (+13%)	6mo	$408,900	$239	60
74 Clarke Hill Rd	0.33mi	3/2.0	1,700 (+12%)	6mo	$410,000	$241	59
160 Clarke Hill Rd	0.43mi	3/2.0	1,700 (+12%)	1mo	$415,000	$244	58
403 Bear Creek Blvd	0.28mi	3/2.0	1,719 (+14%)	9mo	$399,900	$233	57
810 Mcdaniels Fishcamp Rd	0.56mi	2/2.0 (-1)	1,500 (-1%)	13mo	$200,000	$133	56
165 Palmetto Ave	0.38mi	3/2.0	1,296 (-14%)	4mo	$290,000	$224	55
340 Palmetto Ave	0.41mi	3/2.0	1,678 (+11%)	11mo	$399,000	$238	54
356 Stillwater Rd	0.52mi	3/3.0	1,372 (-9%)	14mo	$267,000	$195	45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.4% rent growth · sell at horizon

5-year hold

• IRR: -12.3%
• Equity multiple: 0.56×
• Total profit: $-30,739
• Equity at exit: $37,261

10-year hold

• IRR: -5.6%
• Equity multiple: 0.66×
• Total profit: $-23,717
• Equity at exit: $21,607

Cash invested: $69,972 (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.

Methodology + full state rankings →

ZIP-level market 32439

• Home prices YoY: -4.2%
• Rents YoY: 1.4%
• Active inventory: 1012
• Price-to-rent: 9.6×

Monthly cashflow live

• Estimated rent: $2,166 medium
• Mortgage (P&I): −$1,311
• Tax from tax record: −$88 /mo · $1,055/yr
• Insurance: −$104
• HOA: −$0
• Vacancy / Maint / Mgmt: −$455
• Net cashflow: $209

Break-even live

Break-even rent $1,902

Max offer price $249,900

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: $62,475
• Closing costs: $7,497
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1952 County Highway 3280 Unit 3280 Freeport, FL	3.0	2.0	1269	$1,900	$1.50	20d	1	0.88mi

Listing history 10 events

1. 2026-05-22
   listed $249,900 Active
2. 2026-02-13
   price $274,900
3. 2025-11-07
   listed $289,900 Active
4. 2023-11-21
   soldstatus $245,000
5. 2023-11-20
   soldstatus $255,500 Sold 617-char remark

   Show marketing remark (617 chars)

   Awesome setting in Freeport, Florida at the end of a cul-de-sac. Immaculately maintained ''DCA'' certified modular home set on perm/poured foundation... Home sets on .6+acre lot. Double insulation on all walls, floors and ceilings... Windows are all Thermal-pane insulated double hung. All interior doors are raised panel and 36''(wide enough for wheelchair access)... Home is 24'' above grade. Double carport and guest quarters (12' x 24'). Guest quarters insulated, recess lighting and acoustic ceiling tile, may be used for workshop, home-office, studio; wired for cable, has a window unit a/c and bath w shower.

6. 2023-10-21
   listed $255,500 Active 617-char remark

   Show marketing remark (617 chars)

   Awesome setting in Freeport, Florida at the end of a cul-de-sac. Immaculately maintained ''DCA'' certified modular home set on perm/poured foundation... Home sets on .6+acre lot. Double insulation on all walls, floors and ceilings... Windows are all Thermal-pane insulated double hung. All interior doors are raised panel and 36''(wide enough for wheelchair access)... Home is 24'' above grade. Double carport and guest quarters (12' x 24'). Guest quarters insulated, recess lighting and acoustic ceiling tile, may be used for workshop, home-office, studio; wired for cable, has a window unit a/c and bath w shower.

7. 2009-01-24
   historical
8. 2008-07-24
   listed $162,500
9. 2008-07-24
   listed $162,500
10. 1999-01-14
    soldstatus $21,000

ⓘ 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: $1,055 · $88/mo
• Projected year-2 tax: $2,074 · $173/mo
• Expected delta: +$1,019/yr (+$85/mo · 96.6%)

ⓘ 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 10/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,994
• − Mortgage interest: −$13,998
• − Property taxes: −$1,055
• − Insurance: −$1,250
• − Repairs & maintenance: −$2,080
• − Management: −$2,080
• − Depreciation: −$7,270
• Taxable loss: −$1,738
• Est. tax savings @ 24.0%: +$417
• After-tax cash flow: $2,922/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: Walton
• NCES district ID: 1201980
• Math proficiency: 62% ▼ -4.00%
• Reading proficiency: 61% ▼ -2.00%
• Median HH income: $46,794
• Composite: 52.03/100
• National rank: #1634
• State rank: #10 of 73 in FL

Livability — Freeport

• Score: 68/100
• State rank: #520
• US rank: #9579

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Walton County · 70,839 people
• City population: 15,328
• Metro: Crestview-Fort Walton Beach-Destin, FL
• Population (ZIP): 15,328
• Household income: $83,227
• Rent vs Own: 19.9% rent · 80.1% own
• Severe rent burden: 172.0

Population outlook (Walton County) Hauer SSP2

• Today (2025): 80,014 people
• By 2030: 88,120 · +10.1%
• By 2040: 103,537 · +29.4%
• By 2050: 117,034 · +46.3%
• By 2075: 143,901 · +79.8%
• By 2100: 155,138 · +93.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (76%)
• Race & ethnicity: White 76% Hispanic / Latino 16% Two or more races 8% Native American 5% Black 1%
• Hispanic origin (detail): Mexican 8% Puerto Rican 2% Cuban 1%
• Common ancestry: Slovak 3% Italian 3% Serbian 2%
• Foreign-born: 8% · Canada, Jamaica
• Languages at home: 86% English-only · Spanish 13% Other Indo-European 1%

Political lean MEDSL · Walton

• 2024 margin: Solid R (+57.8) · D 20.7% · R 78.6%
• 2008→2024 swing: -12.0pp toward R · 2008: -45.8pp · 2024: -57.8pp
• All cycles: 2024: R+57.8 2020: R+51.7 2016: R+56.1 2012: R+52.0 2008: R+45.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -15.18%
• Current HPI: 350.4692
• Rent YoY: ▲ 1.40%
• Metro: Crestview-Fort Walton Beach-Destin, 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

+1090.0% since first listed

10 events — show timeline

• 2026-05-22 Listed $249,900 ECAR
• 2026-02-13 Price Changed $274,900 ECAR
• 2025-11-07 Listed $289,900 ECAR
• 2023-11-21 Sold (Public Records) $245,000 Public Records
• 2023-11-20 Sold (MLS) $255,500 ECAR
• 2023-10-21 Listed $255,500 ECAR
• 2009-01-24 Listing Removed — NAMLS
• 2008-07-24 Listed $162,500 NAMLS
• 2008-07-24 Listed $162,500 ECAR
• 1999-01-14 Sold (Public Records) $21,000 Public Records

Property tax history

+7.1%/yr

Latest (2025): $1,055 · -28.6% YoY. Source: county tax records.