CashFlowRE
Sign in Sign up
227 NE 4th St
C Composite 58.31
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 +24.5/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

227 NE 4th St · Chiefland, FL 32626
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 59 Days on market
Built 1958 0.50 ac lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This cozy 2-bedroom, 1-bathroom cracker home is nestled on a spacious lot spanning four city lots in the charming town of Chiefland, Florida. The classic cracker-style architecture evokes a sense of history and simplicity, while the interior offers comfortable living spaces. The well-maintained bathroom and two bedrooms provide ample accommodation for a small family or a couple looking for a quaint retreat. The property's large lot size offers potential for gardening, outdoor activities, or even expansion. Chiefland, known for its friendly community and natural beauty, provides a peaceful and serene backdrop for this home. Enjoy the convenience of being close to local amenities, shops, and

Key facts

  • Suwannee river
  • Spacious lot
  • 0.5 acre lot

Tags

SPACIOUS LOTWELL-MAINTAINED BATHROOMCLOSE TO LOCAL AMENITIESNEARBY NATURAL WONDERSMANATEE SPRINGS STATE PARKSUWANNEE RIVER

Property features AI

Finance

  • Other: Lot approximately 0.5 acre

Exterior

  • Utilities: Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Detached single family (not mobile home)
  • Exterior features: Metal roof

Interior

  • Bedrooms: 4 total rooms
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Interior features: Refrigerator; Vinyl flooring; Crawl space basement

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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 3.3% in Chiefland — 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 72/100 on livability (#364 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D, amenities D-, commute F.
  • Levy (rural): 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; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 199 active listings in the ZIP; 199 units permitted in Levy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Levy County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.12%
Cap rate
8.74%
Cash-on-cash
8.75%
DSCR
1.39
GRM
7.4

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
-3.0%
Equity multiple
0.89×
Total profit
$-4,296
Equity at exit
$20,114
10-year hold
IRR
6.7%
Equity multiple
1.50×
Total profit
$18,917
Equity at exit
$11,664

Cash invested: $37,772 (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 32626

Home prices YoY
-6.9%
Active inventory
199
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,513 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$156 /mo · $1,873/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$276

Break-even live

Break-even rent $1,164
Max offer price $134,900
Occupancy floor 77%

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
$33,725
Closing costs
$4,047
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 20 events

  1. 2026-06-18
    days on market $134,900 Active 59 DOM
  2. 2026-06-17
    days on market $134,900 Active 58 DOM
  3. 2026-06-16
    days on market $134,900 Active 57 DOM
  4. 2026-06-15
    days on market $134,900 Active 56 DOM
  5. 2026-06-14
    days on market $134,900 Active 54 DOM
  6. 2026-06-13
    days on market $134,900 Active 53 DOM
  7. 2026-06-10
    days on market $134,900 Active 51 DOM
  8. 2026-06-09
    days on market $134,900 Active 50 DOM
  9. 2026-06-08
    days on market $134,900 Active 49 DOM
  10. 2026-06-07
    days on market $134,900 Active 48 DOM
  11. 2026-06-05
    days on market $134,900 Active 45 DOM
  12. 2026-06-03
    days on market $134,900 Active 44 DOM
  13. 2026-06-02
    days on market $134,900 Active 43 DOM
  14. 2026-06-01
    days on market $134,900 Active 42 DOM
  15. 2026-05-31
    days on market $134,900 Active 41 DOM
  16. 2026-05-30
    days on market $134,900 Active 40 DOM
  17. 2026-04-20
    listed $134,900 Active
  18. 2024-11-14
    listed $134,900 Active
  19. 2024-01-22
    price $134,900
  20. 2023-10-29
    listed $139,900 Active

ⓘ 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
$1,873 · $156/mo
Projected year-2 tax
$1,873 · $156/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
$18,155
− Mortgage interest
−$7,556
− Property taxes
−$1,873
− Insurance
−$674
− Repairs & maintenance
−$1,452
− Management
−$1,452
− Depreciation
−$3,924
Taxable income
$1,222
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$3,013/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
Levy
NCES district ID
1201140
Math proficiency
45% ▼ -8.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,254
Composite
36.42/100
National rank
#4673
State rank
#54 of 73 in FL

Livability — Chiefland

Score
72/100
State rank
#364
US rank
#6411

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chiefland, FL
Population (ZIP)
8,994

Population outlook (Levy County) Hauer SSP2

Today (2025)
36,536 people
By 2030
34,498 · -5.6%
By 2040
30,294 · -17.1%
By 2050
26,368 · -27.8%
By 2075
19,003 · -48.0%
By 2100
13,169 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 11% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2% Cuban 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
93% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · Levy

2024 margin
Solid R (+50.3) · D 24.6% · R 74.8%
2008→2024 swing
-23.3pp toward R · 2008: -26.9pp · 2024: -50.3pp
All cycles
2024: R+50.3 2020: R+45.6 2016: R+44.8 2012: R+32.2 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.03%
Current HPI
282.05
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

-3.6% since first listed
4 events — show timeline
  • 2026-04-20 Listed $134,900 DGLMLS
  • 2024-11-14 Listed $134,900 DGLMLS
  • 2024-01-22 Price Changed $134,900 DGLMLS
  • 2023-10-29 Listed $139,900 DGLMLS

Property tax history

+6.5%/yr

Latest (2025): $1,873 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…