CashFlowRE
Sign in Sign up
598 San Mateo Road Rd
D- Composite 37.01
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).

  • Appreciation +9.6/10.0
  • Cash flow +7.2/30.0
  • ARV discount +5.7/15.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.3/10.0

$254,900

598 San Mateo Road Rd · Palatka, FL 32187
4 bd · 2.0 ba · 2,250 sqft · Manufactured · 164 Days on market
Built 2018 0.47 ac lot Est $245k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

Key facts

  • 0.47 acre lot
  • Built 2018
  • Listed 164 days

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking with additional parking available
  • Utilities: Septic tank; Electricity connected; Cable available
  • Home design: Double wide manufactured home; One level; Home faces west; Used as single-family residential
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Rear porch; Back yard with chain link and wood fencing; Asphalt city street frontage

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Ice maker; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms (all on main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast bar; Breakfast nook; Ceiling fans; Kitchen island; Split bedroom layout; Walk-in closets; 9 total rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility sink

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/2.0-bath manufactured listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-354 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $192k (24.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (27.3% below list).
  • Recommended offer: $185k (27.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.6% vs local median 3.8% in Palatka — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 58/100 on livability (#839 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime D, amenities F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Browning-Pearce Elementary School (math 40% / reading 39%, grade F, #1,513 of 2,144 statewide, top 73%, 660 students, 72% FRL); Palatka Jr - Sr High School (math 13% / reading 30%, grade F, #546 of 667 statewide, top 82%, 1,639 students, 64% FRL) — zoned schools at 68% FRL track the district average.
  • Market conditions: 28 active listings in the ZIP; 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (9.2% local appreciation)).
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y ago; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $255k implies a 2117% 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 $185,372 (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. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 27% 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.73%
Cap rate
4.63%
Cash-on-cash
-5.96%
DSCR
0.73
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$245,250
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Palmetto 0.14mi 4/2.0 2,275 (+1%) 13mo $247,500 $109 81
312 Palmway Dr 0.28mi 3/2.0 (-1) 2,030 (-10%) 18mo $160,000 $79 50

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

Projected returns pro-forma

9.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
2.43×
Total profit
$102,030
Equity at exit
$214,427
10-year hold
IRR
17.1%
Equity multiple
5.42×
Total profit
$315,236
Equity at exit
$447,140

Cash invested: $71,372 (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 32187

Home prices YoY
4.4%
Active inventory
28
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,854 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$376 /mo · $4,509/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$-354

Break-even live

Break-even rent $2,302
Max offer price $192,316
Occupancy floor

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
$63,725
Closing costs
$7,647
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 36 events

  1. 2026-06-18
    days on market $254,900 Active 164 DOM
  2. 2026-06-17
    days on market $254,900 Active 163 DOM
  3. 2026-06-16
    days on market $254,900 Active 162 DOM
  4. 2026-06-15
    days on market $254,900 Active 161 DOM
  5. 2026-06-13
    pricedays on market $254,900 Active 159 DOM
  6. 2026-06-10
    days on market $260,000 Active 155 DOM
  7. 2026-06-08
    days on market $260,000 Active 154 DOM
  8. 2026-06-07
    days on market $260,000 Active 153 DOM
  9. 2026-06-05
    days on market $260,000 Active 150 DOM
  10. 2026-06-03
    days on market $260,000 Active 149 DOM
  11. 2026-06-02
    days on market $260,000 Active 148 DOM
  12. 2026-06-01
    days on market $260,000 Active 147 DOM
  13. 2026-05-31
    days on market $260,000 Active 146 DOM
  14. 2026-05-14
    price $260,000
  15. 2026-03-27
    price $270,000
  16. 2026-01-05
    status Active
  17. 2025-12-21
    historical
  18. 2025-10-07
    listed $280,000 Active
  19. 2025-05-02
    status Pending 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  20. 2025-04-16
    historical 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  21. 2025-04-14
    price $185,000 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  22. 2025-04-02
    price $195,000 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  23. 2025-03-23
    price $219,000 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  24. 2025-03-19
    price $229,500 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  25. 2025-03-10
    price $245,900 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  26. 2025-03-10
    listed $285,000 Active 718-char remark
    Show marketing remark (718 chars)

    This AS-IS 2018 double-wide mobile home offers spacious living with 4 bedrooms and 2 bathrooms. The kitchen is a standout feature, equipped with a large island that provides ample counter space and a central area for cooking and gathering. The master bedroom is generously sized, and the attached bathroom includes a walk-in shower, adding convenience and luxury to the space. The home also includes a laundry room located inside, making laundry chores more accessible. A deck on the backside of the house provides a great space for outdoor relaxation or entertaining, while the backyard is fenced in for privacy and security. Overall, this mobile home combines modern amenities with a comfortable, functional design.

  27. 2021-07-05
    historical
  28. 2021-07-05
    historical
  29. 2021-07-05
    historical
  30. 2021-06-25
    price $219,000
  31. 2021-06-25
    price $219,000
  32. 2021-06-25
    price $219,000
  33. 2021-06-18
    listed $229,000 Active
  34. 2021-06-18
    listed $229,000 Active
  35. 2021-06-17
    listed $219,000
  36. 2005-12-16
    soldstatus $11,500

ⓘ 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
$4,509 · $376/mo
Projected year-2 tax
$4,509 · $376/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 9/10 Extreme 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$22,245
− Mortgage interest
−$14,278
− Property taxes
−$4,509
− Insurance
−$1,274
− Repairs & maintenance
−$1,780
− Management
−$1,780
− Depreciation
−$7,415
Taxable loss
−$8,792
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,110
After-tax cash flow
$-2,141/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Palatka

Score
58/100
State rank
#839
US rank
#20793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
25,645
Population (ZIP)
1,117

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99%
Common ancestry
Russian 4% Scottish 3% Lithuanian 3%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.17%
Current HPI
218.2988
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+2160.9% since first listed
23 events — show timeline
  • 2026-05-14 Price Changed $260,000 realMLS
  • 2026-03-27 Price Changed $270,000 realMLS
  • 2026-01-05 Relisted realMLS
  • 2025-12-21 Listing Removed realMLS
  • 2025-10-07 Listed $280,000 realMLS
  • 2025-05-02 Pending realMLS
  • 2025-04-16 Listing Removed realMLS
  • 2025-04-14 Price Changed $185,000 realMLS
  • 2025-04-02 Price Changed $195,000 realMLS
  • 2025-03-23 Price Changed $219,000 realMLS
  • 2025-03-19 Price Changed $229,500 realMLS
  • 2025-03-10 Price Changed $245,900 realMLS
  • 2025-03-10 Listed $285,000 realMLS
  • 2021-07-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2021-07-05 Listing Removed realMLS
  • 2021-07-05 Listing Removed Daytona MLS
  • 2021-06-25 Price Changed $219,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2021-06-25 Price Changed $219,000 Daytona MLS
  • 2021-06-25 Price Changed $219,000 realMLS
  • 2021-06-18 Listed $229,000 realMLS
  • 2021-06-18 Listed $229,000 Daytona MLS
  • 2021-06-17 Listed $219,000 Stellar MLS as Distributed by MLS Grid
  • 2005-12-16 Sold (Public Records) $11,500 Public Records

Property tax history

+27.7%/yr

Latest (2025): $4,509 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…