CashFlowRE
Sign in Sign up
717 NW 253rd St
B Composite 71.12
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Rent growth +3.4/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,950

717 NW 253rd St · Newberry, FL 32669
4 bd · 2.0 ba · 2,459 sqft · SingleFamily public records · 38 Days on market
Built 1975 10,019 sqft lot

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

Listing remarks MLS

Investor special in the heart of Newberry! This fixer-upper at 717 NW 253rd St offers a fantastic opportunity to renovate, customize, and add value. Situated on a spacious lot, this property is ideal for investors, flippers, or buyers looking to create their own Florida retreat. The home features a functional layout with solid bones and plenty of potential for transformation. With the right vision and updates, this property can be turned into a primary residence, rental, or seasonal getaway. The generous yard provides ample space for outdoor living, expansion, or storage for boats and recreational vehicles. It also offers a large pool. Located just a short drive to multiple state parks, natural springs and wildlife reserves, residents enjoy easy access to Paynes Prairie Reserve and Ginnie Springs. For a slightly longer trip the Gulf of Mexico is also only an hour away. Property is occupied. Please do not approach or access this property.

Key facts

  • Generous yard
  • Large pool
  • Spacious lot

Tags

SPACIOUS LOTGENEROUS YARDLARGE POOLEASY ACCESS TO STATE PARKSEASY ACCESS TO NATURAL SPRINGSEASY ACCESS TO GINNIE SPRINGS

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 single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $891 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 4.0% in Newberry — 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 (#524 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; 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.
  • Zoned schools: Newberry Elementary School (math 43% / reading 48%, grade D-, #1,247 of 2,144 statewide, top 59%, 661 students, 44% FRL); Oak View Middle School (math 58% / reading 59%, grade B, #148 of 571 statewide, top 26%, 964 students, 49% FRL); Newberry High School (math 35% / reading 54%, grade F, #237 of 667 statewide, top 36%, 728 students, 50% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: Rents rising (+3.6%/yr); 420 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 33% of the median local income ($100k/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 $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $45k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,151 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.73%
Cap rate
12.98%
Cash-on-cash
23.87%
DSCR
2.06
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.57% rent growth · sell at horizon

5-year hold
IRR
17.8%
Equity multiple
1.73×
Total profit
$32,572
Equity at exit
$23,849
10-year hold
IRR
26.8%
Equity multiple
3.43×
Total profit
$108,709
Equity at exit
$13,830

Cash invested: $44,786 (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 32669

Home prices YoY
-22.1%
Rents YoY
3.6%
Active inventory
420
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,773 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$395 /mo · $4,738/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$582
Net cashflow
$891

Break-even live

Break-even rent $1,646
Max offer price $159,950
Occupancy floor 63%

Sensitivity live

Price -10% $981 -5% $936 +0% $891 +5% $845 +10% $800
Rent -10% $672 -5% $781 +0% $891 +5% $1,000 +10% $1,110
Rate -1.0pp $971 -0.5pp $931 base $891 +0.5pp $849 +1.0pp $807

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
$39,988
Closing costs
$4,798
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1100 NW 248th Dr Newberry, FL 4.0 2.5 2148 $2,600 $1.21 22d 1 0.82mi
24672 NW 11th Pl Newberry, FL 5.0 3.0 2370 $2,600 $1.10 15d 1 0.89mi
2113 NW 247th Dr Newberry, FL 4.0 3.0 2801 $2,600 $0.93 22d 1 1.48mi
24722 SW 21st Ln Newberry, FL 3.0 2.0 2017 $2,400 $1.19 22d 1 1.50mi

Listing history 12 events

  1. 2026-06-21
    days on market $159,950 Active 38 DOM
  2. 2026-06-18
    days on market $159,950 Active 35 DOM
  3. 2026-06-17
    days on market $159,950 Active 34 DOM
  4. 2026-06-16
    pricestatusdays on market $159,950 Active 33 DOM
  5. 2026-04-17
    listed $169,950 Active 951-char remark
    Show marketing remark (951 chars)

    Investor special in the heart of Newberry! This fixer-upper at 717 NW 253rd St offers a fantastic opportunity to renovate, customize, and add value. Situated on a spacious lot, this property is ideal for investors, flippers, or buyers looking to create their own Florida retreat. The home features a functional layout with solid bones and plenty of potential for transformation. With the right vision and updates, this property can be turned into a primary residence, rental, or seasonal getaway. The generous yard provides ample space for outdoor living, expansion, or storage for boats and recreational vehicles. It also offers a large pool. Located just a short drive to multiple state parks, natural springs and wildlife reserves, residents enjoy easy access to Paynes Prairie Reserve and Ginnie Springs. For a slightly longer trip the Gulf of Mexico is also only an hour away. Property is occupied. Please do not approach or access this property.

  6. 2018-08-16
    soldstatus $147,000 784-char remark
    Show marketing remark (784 chars)

    GREAT DEAL on this 4/1.5 POOL HOME. NEW ROOF, RENOVATED, REDONE BATHROOMS AND MORE! Newer appliances, Great Location and great neighbors! Located 15 minutes from I-75 in the heart of Newberry Florida this spacious +/-2,400 Sq Ft. pool home on a fenced corner lot offers so much for a low price. Four bedrooms, a common full bath and a private half bathroom with room to spare. The home has two large permitted additions that can be used as florida room, game room, home office or whatever! Home is on a large corner lot and has a wonderful back yard and pool area. Buy for yourself or rent it! Valued at $175K on Zillow and $180K on Trulia (as of 5/3/2018) this home is in " Move In " condition priced to sell! Make it yours today! Home is in "Move In" condition.

  7. 2018-05-03
    listed $168,000 784-char remark
    Show marketing remark (784 chars)

    GREAT DEAL on this 4/1.5 POOL HOME. NEW ROOF, RENOVATED, REDONE BATHROOMS AND MORE! Newer appliances, Great Location and great neighbors! Located 15 minutes from I-75 in the heart of Newberry Florida this spacious +/-2,400 Sq Ft. pool home on a fenced corner lot offers so much for a low price. Four bedrooms, a common full bath and a private half bathroom with room to spare. The home has two large permitted additions that can be used as florida room, game room, home office or whatever! Home is on a large corner lot and has a wonderful back yard and pool area. Buy for yourself or rent it! Valued at $175K on Zillow and $180K on Trulia (as of 5/3/2018) this home is in " Move In " condition priced to sell! Make it yours today! Home is in "Move In" condition.

  8. 2017-11-21
    soldstatus $45,000
  9. 2017-10-24
    historical
  10. 2017-09-29
    listed $79,900
  11. 1993-12-23
    soldstatus $46,200
  12. 1993-05-11
    soldstatus $17,500

ⓘ 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
$4,738 · $395/mo
Projected year-2 tax
$4,738 · $395/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 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
$33,281
− Mortgage interest
−$8,960
− Property taxes
−$4,738
− Insurance
−$800
− Repairs & maintenance
−$2,662
− Management
−$2,662
− Depreciation
−$4,653
Taxable income
$8,805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,113
After-tax cash flow
$8,575/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 — Newberry

Score
68/100
State rank
#524
US rank
#9753

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newberry, FL
County
Alachua County · 218,005 people
City population
17,704
Metro
Gainesville, FL
Population (ZIP)
17,704
Household income
$99,548
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
161.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 61% Hispanic / Latino 15% Two or more races 14% Black 13% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6%
Common ancestry
Slovak 4% Romanian 3% Lithuanian 2%
Foreign-born
9% · Canada, Jamaica
Languages at home
86% English-only · Spanish 10% Other Indo-European 2% Other Asian/Pacific 2%

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
▼ -74.83%
Current HPI
263.4335
Rent YoY
▲ 3.57%
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

+871.1% since first listed
8 events — show timeline
  • 2026-04-17 Listed $169,950 Stellar MLS as Distributed by MLS Grid
  • 2018-08-16 Sold (MLS) $147,000 Stellar MLS as Distributed by MLS Grid
  • 2018-05-03 Listed $168,000 Stellar MLS as Distributed by MLS Grid
  • 2017-11-21 Sold (Public Records) $45,000 Public Records
  • 2017-10-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-09-29 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 1993-12-23 Sold (Public Records) $46,200 Public Records
  • 1993-05-11 Sold (Public Records) $17,500 Public Records

Property tax history

+4.7%/yr

Latest (2025): $4,738 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…