CashFlowRE
Sign in Sign up
23167 NW 180th Pl
C- Composite 50.24
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 +19.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.7/10.0
  • 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

$244,900

23167 NW 180th Pl · High Springs, FL 32643
3 bd · 2.0 ba · 1,200 sqft · SingleFamily public records · 135 Days on market
Built 2023 4,356 sqft lot

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

Listing remarks MLS

Built in 2023, this well-kept, like-new home offers modern finishes, efficient design, and easy living - all at an incredible price. The open layout flows comfortably from living to dining, with granite tops, stainless steel appliances, soft-closing cabinets, luxury vinyl plank floors and natural light throughout. Step outside to a FULLY FENCED YARD —ideal for pets, play, or private outdoor time - plus a storage shed - with electrical - for tools, bikes, or extra gear. The concrete driveway and low-maintenance exterior add everyday convenience. Located just minutes from local parks, playgrounds, and world-famous freshwater springs, with quick access to shopping, dining, and downtown High Springs. A great option for anyone seeking a newer home with outdoor space and a central location.

Key facts

  • Storage shed
  • Fully fenced yard
  • Concrete driveway

Tags

FULLY FENCED YARDSTORAGE SHEDCONCRETE DRIVEWAYLOW MAINTENANCE EXTERIORQUICK ACCESS TO SHOPPINGQUICK ACCESS TO DINING

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 single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $264 ($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 $239k (2.5% below list).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.0% 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: 189 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 34% 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 135 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 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
0.97%
Cap rate
7.59%
Cash-on-cash
4.63%
DSCR
1.21
GRM
8.6

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
-9.1%
Equity multiple
0.67×
Total profit
$-22,849
Equity at exit
$36,515
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$1,760
Equity at exit
$21,174

Cash invested: $68,572 (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
189
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,387 medium interval (Pro) →
Mortgage (P&I)
$1,284
Tax from tax record
$235 /mo · $2,819/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$501
Net cashflow
$264

Break-even live

Break-even rent $2,052
Max offer price $244,900
Occupancy floor 84%

Sensitivity live

Price -10% $403 -5% $334 +0% $264 +5% $195 +10% $126
Rent -10% $76 -5% $170 +0% $264 +5% $359 +10% $453
Rate -1.0pp $388 -0.5pp $327 base $264 +0.5pp $201 +1.0pp $136

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
$61,225
Closing costs
$7,347
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 3 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 21d 1 0.73mi
17451 Southside Ct High Springs, FL 2.0 1.0 1132 $1,800 $1.59 21d 1 0.82mi
25042 W US Highway 27 High Springs, FL 3.0 1.0 864 $1,500 $1.74 21d 1 1.49mi

Listing history 17 events

  1. 2026-06-13
    status $244,900 Pending 135 DOM
  2. 2026-06-10
    days on market $244,900 Active 135 DOM
  3. 2026-06-09
    days on market $244,900 Active 134 DOM
  4. 2026-06-08
    days on market $244,900 Active 133 DOM
  5. 2026-06-07
    days on market $244,900 Active 132 DOM
  6. 2026-06-05
    days on market $244,900 Active 129 DOM
  7. 2026-06-03
    days on market $244,900 Active 128 DOM
  8. 2026-06-02
    days on market $244,900 Active 127 DOM
  9. 2026-06-01
    days on market $244,900 Active 126 DOM
  10. 2026-05-31
    days on market $244,900 Active 125 DOM
  11. 2026-05-30
    days on market $244,900 Active 124 DOM
  12. 2026-01-26
    listed $244,900 Active 801-char remark
    Show marketing remark (801 chars)

    Built in 2023, this well-kept, like-new home offers modern finishes, efficient design, and easy living - all at an incredible price. The open layout flows comfortably from living to dining, with granite tops, stainless steel appliances, soft-closing cabinets, luxury vinyl plank floors and natural light throughout. Step outside to a FULLY FENCED YARD —ideal for pets, play, or private outdoor time - plus a storage shed - with electrical - for tools, bikes, or extra gear. The concrete driveway and low-maintenance exterior add everyday convenience. Located just minutes from local parks, playgrounds, and world-famous freshwater springs, with quick access to shopping, dining, and downtown High Springs. A great option for anyone seeking a newer home with outdoor space and a central location.

  13. 2025-07-15
    historical
  14. 2025-06-04
    listed $250,000 Active
  15. 2023-11-01
    soldstatus $240,000
  16. 2022-05-20
    soldstatus $24,600
  17. 2007-02-13
    soldstatus $12,000

ⓘ 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
$2,819 · $235/mo
Projected year-2 tax
$2,819 · $235/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 4/10 Moderate
  • 🌡 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
$28,643
− Mortgage interest
−$13,718
− Property taxes
−$2,819
− Insurance
−$1,224
− Repairs & maintenance
−$2,291
− Management
−$2,291
− Depreciation
−$7,124
Taxable loss
−$826
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$3,372/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

+1940.8% since first listed
6 events — show timeline
  • 2026-01-26 Listed $244,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-04 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2023-11-01 Sold (Public Records) $240,000 Public Records
  • 2022-05-20 Sold (Public Records) $24,600 Public Records
  • 2007-02-13 Sold (Public Records) $12,000 Public Records

Property tax history

+38.9%/yr

Latest (2025): $2,819 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…