CashFlowRE
Sign in Sign up
6340 Arbor Ln
D- Composite 37.56
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).

  • Cash flow +12.5/30.0
  • Schools +5.3/10.0
  • ARV discount +4.8/15.0
  • DSCR +3.7/10.0
  • Rent growth +3.7/5.0
  • 1% rule +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$329,000

6340 Arbor Ln · Midway, FL 32563
3 bd · 2.0 ba · 1,298 sqft · SingleFamily public records · 21 Days on market
Built 2018 8,276 sqft lot Est $310k · 6% over

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

Listing remarks MLS

**Open House this Sunday March 29th from 1-3** Welcome to 6340 Arbor Lane in Gulf Breeze. This charming 3-bedroom, 2-bath home offers 1,318 square feet of well-planned living space with a layout that truly lives larger than its size. At the heart of the home, the open living, dining, and kitchen areas come together in a bright, easy-flow design that feels both comfortable and connected. Ideal for everyday living or hosting friends and family. The split floor plan adds a level of privacy, with the primary suite set apart and featuring a walk-in closet and private bath, while two additional bedrooms and a full bath are positioned on the opposite side of the home. Thoughtful touches like a dedicated laundry room, pantry storage, and interior utility space make daily life feel organized and effortless. Out back, a screened porch offers a perfect spot to unwind, overlooking a fully fenced yard with room to enjoy, entertain, or let pets play. A covered front entry and attached garage complete the home’s inviting curb appeal and functionality. Clean, well-maintained, and move-in ready, this Gulf Breeze home is a great opportunity to step into comfort, convenience, and a location close to schools, shopping, and the beautiful Gulf Coast beaches. Schedule your private showing today!

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 2018

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 $329k.

Deal economics

  • At list price, monthly cash flow is $-50 ($-594/yr) — negative.
  • To cash-flow at today's rent, offer at most $320k (2.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (23.7% below list).
  • Recommended offer: $251k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.1% in Midway — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Santa Rosa (suburban): math 63% / reading 60% proficiency, ranked #8 of 73 in FL (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Navarre Primary School (723 students, 39% FRL); Woodlawn Beach Middle School (math 68% / reading 60%, grade B+, #105 of 571 statewide, top 19%, 948 students, 34% FRL); Navarre High School (math 49% / reading 58%, grade C-, #146 of 667 statewide, top 22%, 2,406 students, 30% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: Rents rising fast (+4.6%/yr); 455 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
  • This rent runs 30% 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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Santa Rosa County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($324k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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.
  • Current owner paid $214k; list at $329k implies a 54% 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; 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 $250,990 (23.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.76%
Cap rate
6.11%
Cash-on-cash
-0.65%
DSCR
0.97
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$310,222
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6340 Arbor Ln 0.00mi 3/2.0 1,318 (+2%) 1mo $315,000 $239 97
2392 Spur Ln 0.10mi 3/2.0 1,309 (+1%) 7mo $329,500 $252 88
2498 Privet Berry Dr 0.33mi 3/2.0 1,252 (-4%) 7mo $312,900 $250 73
2452 Spur Ln 0.13mi 3/2.0 1,475 (+14%) 1mo $350,000 $237 70
6307 Red Pepper Dr 0.17mi 3/2.0 1,475 (+14%) 4mo $350,000 $237 66
6318 Red Pepper Dr 0.14mi 3/2.0 1,473 (+14%) 6mo $353,900 $240 66
6545 Fern St 0.57mi 3/2.0 1,367 (+5%) 2mo $320,000 $234 63
2494 Privet Berry Dr 0.33mi 3/2.0 1,473 (+14%) 4mo $322,577 $219 59
2485 Privet Berry Dr 0.35mi 3/2.0 1,473 (+14%) 3mo $313,900 $213 58
2477 Privet Berry Dr 0.35mi 3/2.0 1,473 (+14%) 8mo $364,984 $248 55
2482 Privet Berry Dr 0.32mi 3/2.0 1,473 (+14%) 10mo $387,000 $263 55
6138 Redberry Dr 0.58mi 3/2.0 1,473 (+14%) 7mo $349,900 $238 44

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 · 4.6% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.43×
Total profit
$-52,473
Equity at exit
$49,055
10-year hold
IRR
-5.1%
Equity multiple
0.64×
Total profit
$-32,800
Equity at exit
$28,446

Cash invested: $92,120 (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 32563

Rents YoY
4.6%
Active inventory
455
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,510 medium interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$170 /mo · $2,040/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$-50

Break-even live

Break-even rent $2,573
Max offer price $320,249
Occupancy floor 97%

Sensitivity live

Price -10% $137 -5% $44 +0% $-50 +5% $-143 +10% $-236
Rent -10% $-248 -5% $-149 +0% $-50 +5% $50 +10% $149
Rate -1.0pp $116 -0.5pp $34 base $-50 +0.5pp $-135 +1.0pp $-222

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
$82,250
Closing costs
$9,870
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
2426 Houston Cir Gulf Breeze, FL 3.0 2.0 1474 $2,500 $1.70 25d 1 0.40mi
6539 Forest Bay Ave Gulf Breeze, FL 4.0 2.0 1786 $2,850 $1.60 15d 1 0.42mi
6622 Perch St Navarre, FL 3.0 2.0 1563 $2,100 $1.34 25d 1 1.34mi
1827 Sundown Dr Navarre, FL 3.0 2.0 1556 $2,000 $1.29 25d 1 1.49mi

Listing history 6 events

  1. 2026-04-16
    status Pending
    Show marketing remark (1305 chars)

    **Open House this Sunday March 29th from 1-3** Welcome to 6340 Arbor Lane in Gulf Breeze. This charming 3-bedroom, 2-bath home offers 1,318 square feet of well-planned living space with a layout that truly lives larger than its size. At the heart of the home, the open living, dining, and kitchen areas come together in a bright, easy-flow design that feels both comfortable and connected. Ideal for everyday living or hosting friends and family. The split floor plan adds a level of privacy, with the primary suite set apart and featuring a walk-in closet and private bath, while two additional bedrooms and a full bath are positioned on the opposite side of the home. Thoughtful touches like a dedicated laundry room, pantry storage, and interior utility space make daily life feel organized and effortless. Out back, a screened porch offers a perfect spot to unwind, overlooking a fully fenced yard with room to enjoy, entertain, or let pets play. A covered front entry and attached garage complete the home’s inviting curb appeal and functionality. Clean, well-maintained, and move-in ready, this Gulf Breeze home is a great opportunity to step into comfort, convenience, and a location close to schools, shopping, and the beautiful Gulf Coast beaches. Schedule your private showing today!

  2. 2026-04-16
    historical Contingent 1305-char remark
    Show marketing remark (1305 chars)

    **Open House this Sunday March 29th from 1-3** Welcome to 6340 Arbor Lane in Gulf Breeze. This charming 3-bedroom, 2-bath home offers 1,318 square feet of well-planned living space with a layout that truly lives larger than its size. At the heart of the home, the open living, dining, and kitchen areas come together in a bright, easy-flow design that feels both comfortable and connected. Ideal for everyday living or hosting friends and family. The split floor plan adds a level of privacy, with the primary suite set apart and featuring a walk-in closet and private bath, while two additional bedrooms and a full bath are positioned on the opposite side of the home. Thoughtful touches like a dedicated laundry room, pantry storage, and interior utility space make daily life feel organized and effortless. Out back, a screened porch offers a perfect spot to unwind, overlooking a fully fenced yard with room to enjoy, entertain, or let pets play. A covered front entry and attached garage complete the home’s inviting curb appeal and functionality. Clean, well-maintained, and move-in ready, this Gulf Breeze home is a great opportunity to step into comfort, convenience, and a location close to schools, shopping, and the beautiful Gulf Coast beaches. Schedule your private showing today!

  3. 2026-03-26
    listed $329,000 Active
    Show marketing remark (1305 chars)

    **Open House this Sunday March 29th from 1-3** Welcome to 6340 Arbor Lane in Gulf Breeze. This charming 3-bedroom, 2-bath home offers 1,318 square feet of well-planned living space with a layout that truly lives larger than its size. At the heart of the home, the open living, dining, and kitchen areas come together in a bright, easy-flow design that feels both comfortable and connected. Ideal for everyday living or hosting friends and family. The split floor plan adds a level of privacy, with the primary suite set apart and featuring a walk-in closet and private bath, while two additional bedrooms and a full bath are positioned on the opposite side of the home. Thoughtful touches like a dedicated laundry room, pantry storage, and interior utility space make daily life feel organized and effortless. Out back, a screened porch offers a perfect spot to unwind, overlooking a fully fenced yard with room to enjoy, entertain, or let pets play. A covered front entry and attached garage complete the home’s inviting curb appeal and functionality. Clean, well-maintained, and move-in ready, this Gulf Breeze home is a great opportunity to step into comfort, convenience, and a location close to schools, shopping, and the beautiful Gulf Coast beaches. Schedule your private showing today!

  4. 2026-03-26
    listed $329,000 Active 1305-char remark
    Show marketing remark (1305 chars)

    **Open House this Sunday March 29th from 1-3** Welcome to 6340 Arbor Lane in Gulf Breeze. This charming 3-bedroom, 2-bath home offers 1,318 square feet of well-planned living space with a layout that truly lives larger than its size. At the heart of the home, the open living, dining, and kitchen areas come together in a bright, easy-flow design that feels both comfortable and connected. Ideal for everyday living or hosting friends and family. The split floor plan adds a level of privacy, with the primary suite set apart and featuring a walk-in closet and private bath, while two additional bedrooms and a full bath are positioned on the opposite side of the home. Thoughtful touches like a dedicated laundry room, pantry storage, and interior utility space make daily life feel organized and effortless. Out back, a screened porch offers a perfect spot to unwind, overlooking a fully fenced yard with room to enjoy, entertain, or let pets play. A covered front entry and attached garage complete the home’s inviting curb appeal and functionality. Clean, well-maintained, and move-in ready, this Gulf Breeze home is a great opportunity to step into comfort, convenience, and a location close to schools, shopping, and the beautiful Gulf Coast beaches. Schedule your private showing today!

  5. 2018-08-01
    soldstatus $213,650 776-char remark
    Show marketing remark (776 chars)

    Heather's Place is the newest master plan community offered by Henry Homes. This beautiful cottage style, ranch home community features sodded front and back yards, sidewalks, Underground utilities, public water and sewer, only 8.5 miles to Navarre beach and convenient access to shopping and schools. Every home comes included with Granite counter tops throughout, stainless steel appliances in the kitchen, upgraded flooring in the common and wet areas and carpet in the bedrooms, upgraded recessed lights, separate tile showers in the master bathroom (on most plans) and covered back porches. These homes are extremely energy efficient. All come included with our 1-year builder warranty. Take advantage of our $500 move in special with use of one of our preferred lenders!

  6. 2018-05-20
    listed $213,650 776-char remark
    Show marketing remark (776 chars)

    Heather's Place is the newest master plan community offered by Henry Homes. This beautiful cottage style, ranch home community features sodded front and back yards, sidewalks, Underground utilities, public water and sewer, only 8.5 miles to Navarre beach and convenient access to shopping and schools. Every home comes included with Granite counter tops throughout, stainless steel appliances in the kitchen, upgraded flooring in the common and wet areas and carpet in the bedrooms, upgraded recessed lights, separate tile showers in the master bathroom (on most plans) and covered back porches. These homes are extremely energy efficient. All come included with our 1-year builder warranty. Take advantage of our $500 move in special with use of one of our preferred lenders!

ⓘ 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
$2,040 · $170/mo
Projected year-2 tax
$2,731 · $228/mo
Expected delta
+$691/yr (+$58/mo · 33.9%)

ⓘ 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 · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,119
− Mortgage interest
−$18,429
− Property taxes
−$2,040
− Insurance
−$1,645
− Repairs & maintenance
−$2,410
− Management
−$2,410
− Depreciation
−$9,571
Taxable loss
−$6,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,532
After-tax cash flow
$938/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
Santa Rosa
NCES district ID
1201650
Math proficiency
63% ▼ -6.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$58,161
Composite
53.12/100
National rank
#1511
State rank
#8 of 73 in FL

Livability — Midway

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Midway, FL
County
Santa Rosa County · 194,764 people
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
30,364
Household income
$100,396
Rent vs Own
18.4% rent · 81.6% own
Severe rent burden
397.0

Population outlook (Santa Rosa County) Hauer SSP2

Today (2025)
195,978 people
By 2030
209,782 · +7.0%
By 2040
235,293 · +20.1%
By 2050
256,408 · +30.8%
By 2075
298,074 · +52.1%
By 2100
303,216 · +54.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 6% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Italian 5% Slovak 3% Romanian 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1% Chinese 1%

Political lean MEDSL · Santa Rosa

2024 margin
Solid R (+51.0) · D 24.1% · R 75.0%
2008→2024 swing
-3.0pp toward R · 2008: -47.9pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+46.5 2016: R+53.5 2012: R+52.6 2008: R+47.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -229.78%
Current HPI
278.9852
Rent YoY
▲ 4.60%
Metro
Pensacola-Ferry Pass-Brent, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+54.0% since first listed
6 events — show timeline
  • 2026-04-16 Pending NAMLS
  • 2026-04-16 Contingent PARMLS
  • 2026-03-26 Listed $329,000 PARMLS
  • 2026-03-26 Listed $329,000 NAMLS
  • 2018-08-01 Sold (MLS) $213,650 NAMLS
  • 2018-05-20 Listed $213,650 NAMLS

Property tax history

+26.4%/yr

Latest (2025): $2,040 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…