CashFlowRE
Sign in Sign up
1408 Alabama Ave
C- Composite 53.41
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

1408 Alabama Ave · Lynn Haven, FL 32444
3 bd · 1.0 ba · 1,126 sqft · SingleFamily public records · 126 Days on market
Built 1950 0.52 ac lot $173/sqft · 18% below area Est $238k · 18% under ↓ 9% since listing

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

Listing remarks MLS

Welcome to 1408 Alabama Ave, a treasured home in the heart of sought-after Lynn Haven. Built in 1950 and lovingly maintained by the same family, this solid cinderblock home—full of character and rich with history—awaits a new vision. While it needs some work, it offers incredible potential. Nestled on over half an acre by itself, it can also be sold alongside 1412 Alabama Ave, creating a total of 6 lots—three on each property—spanning over an acre. This is a rare investment opportunity in a prime location—bring your vision and let this home flourish once again!

Key facts

  • Over half an acre
  • Prime location
  • 0.52 acre lot

Tags

OVER HALF AN ACRERARE INVESTMENT OPPORTUNITYPRIME LOCATION

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/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $83 ($997/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 $174k (10.5% below list).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.5% in Lynn Haven — 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 81/100 on livability (#96 in FL, #1,472 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D+, commute F.
  • Bay (suburban): math 51% / reading 51% proficiency, ranked #29 of 73 in FL (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.5%/yr); 196 active listings in the ZIP; 6 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; 2,473 units permitted in Bay County in 2024 (559 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Bay County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.89%
Cap rate
6.80%
Cash-on-cash
1.83%
DSCR
1.08
GRM
9.3

CMA / ARV

ARV (median comp)
$237,605
List price
$195,000
Delta
-17.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
606 W 14th St 0.12mi 3/2.0 1,086 (-4%) 6mo $255,000 $235 79
1419 Virginia Ave 0.07mi 3/2.0 1,040 (-8%) 2mo $225,000 $216 78
1402 Carolina Ave 0.28mi 3/1.0 1,020 (-9%) 11mo $195,000 $191 62
1207 Alabama Ave 0.18mi 3/2.0 1,240 (+10%) 11mo $288,000 $232 62
1112 Indiana Ave 0.56mi 3/1.0 1,093 (-3%) 11mo $192,000 $176 59
1007 Alabama Ave 0.43mi 3/1.5 1,253 (+11%) 0mo $225,000 $180 59
810 Alabama Ave 0.58mi 4/2.0 (+1) 1,200 (+7%) 1mo $299,925 $250 52
1109 Minnesota Ave 0.66mi 3/2.0 1,116 (-1%) 15mo $259,000 $232 51
1201 Pennsylvania Ave 0.44mi 3/2.0 1,255 (+12%) 7mo $285,000 $227 50
716 New York Ave 0.70mi 3/1.0 1,080 (-4%) 16mo $159,900 $148 47
808 Tennessee Ave 0.64mi 3/2.0 1,232 (+9%) 13mo $276,500 $224 40
201 E 8th St 0.74mi 3/2.0 1,274 (+13%) 15mo $280,000 $220 27

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 · 2.52% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-27,153
Equity at exit
$29,075
10-year hold
IRR
-5.9%
Equity multiple
0.63×
Total profit
$-20,265
Equity at exit
$16,860

Cash invested: $54,600 (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 32444

Home prices YoY
-29.1%
Rents YoY
2.5%
Active inventory
196
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$192 /mo · $2,298/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$83

Break-even live

Break-even rent $1,640
Max offer price $195,000
Occupancy floor 90%

Sensitivity live

Price -10% $193 -5% $138 +0% $83 +5% $28 +10% $-27
Rent -10% $-55 -5% $14 +0% $83 +5% $152 +10% $221
Rate -1.0pp $181 -0.5pp $133 base $83 +0.5pp $33 +1.0pp $-19

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
$48,750
Closing costs
$5,850
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1409 Florida Ave Lynn Haven, FL 2.0 1.0 800 $1,276 $1.59 22d 1 0.27mi
1307 Pennsylvania Ave Unit 1 Lynn Haven, FL 3.0 1.0 1256 $1,500 $1.19 14d 1 0.41mi
1019 Bradford Cir Unit 1019 Lynn Haven, FL 2.0 1.0 810 $1,225 $1.51 22d 1 1.19mi
1125 Bradley Cir Lynn Haven, FL 3.0 2.0 1190 $1,850 $1.55 14d 1 1.27mi
3938 Solano Rd Unit 3938 Panama City, FL 3.0 2.5 1450 $1,800 $1.24 22d 1 1.38mi
3900 Arbor Trace Dr Lynn Haven, FL 2.0–3.0 2.0 1520 $1,854 $1.22 14d 34 1.48mi

Listing history 21 events

  1. 2026-06-19
    days on market $195,000 Active 126 DOM
  2. 2026-06-18
    days on market $195,000 Active 125 DOM
  3. 2026-06-17
    days on market $195,000 Active 124 DOM
  4. 2026-06-16
    days on market $195,000 Active 123 DOM
  5. 2026-06-15
    days on market $195,000 Active 122 DOM
  6. 2026-06-14
    days on market $195,000 Active 120 DOM
  7. 2026-06-13
    days on market $195,000 Active 119 DOM
  8. 2026-06-10
    days on market $195,000 Active 117 DOM
  9. 2026-06-09
    days on market $195,000 Active 116 DOM
  10. 2026-06-08
    days on market $195,000 Active 115 DOM
  11. 2026-06-07
    days on market $195,000 Active 114 DOM
  12. 2026-06-05
    days on market $195,000 Active 111 DOM
  13. 2026-06-03
    days on market $195,000 Active 110 DOM
  14. 2026-06-02
    days on market $195,000 Active 109 DOM
  15. 2026-06-01
    days on market $195,000 Active 108 DOM
  16. 2026-05-31
    days on market $195,000 Active 107 DOM
  17. 2026-05-30
    days on market $195,000 Active 106 DOM
  18. 2026-05-15
    price $195,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to 1408 Alabama Ave, a treasured home in the heart of sought-after Lynn Haven. Built in 1950 and lovingly maintained by the same family, this solid cinderblock home—full of character and rich with history—awaits a new vision. While it needs some work, it offers incredible potential. Nestled on over half an acre by itself, it can also be sold alongside 1412 Alabama Ave, creating a total of 6 lots—three on each property—spanning over an acre. This is a rare investment opportunity in a prime location—bring your vision and let this home flourish once again!

  19. 2026-03-09
    price $199,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to 1408 Alabama Ave, a treasured home in the heart of sought-after Lynn Haven. Built in 1950 and lovingly maintained by the same family, this solid cinderblock home—full of character and rich with history—awaits a new vision. While it needs some work, it offers incredible potential. Nestled on over half an acre by itself, it can also be sold alongside 1412 Alabama Ave, creating a total of 6 lots—three on each property—spanning over an acre. This is a rare investment opportunity in a prime location—bring your vision and let this home flourish once again!

  20. 2026-02-25
    price $205,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to 1408 Alabama Ave, a treasured home in the heart of sought-after Lynn Haven. Built in 1950 and lovingly maintained by the same family, this solid cinderblock home—full of character and rich with history—awaits a new vision. While it needs some work, it offers incredible potential. Nestled on over half an acre by itself, it can also be sold alongside 1412 Alabama Ave, creating a total of 6 lots—three on each property—spanning over an acre. This is a rare investment opportunity in a prime location—bring your vision and let this home flourish once again!

  21. 2026-02-13
    listed $215,000 Active 597-char remark
    Show marketing remark (597 chars)

    Welcome to 1408 Alabama Ave, a treasured home in the heart of sought-after Lynn Haven. Built in 1950 and lovingly maintained by the same family, this solid cinderblock home—full of character and rich with history—awaits a new vision. While it needs some work, it offers incredible potential. Nestled on over half an acre by itself, it can also be sold alongside 1412 Alabama Ave, creating a total of 6 lots—three on each property—spanning over an acre. This is a rare investment opportunity in a prime location—bring your vision and let this home flourish once again!

ⓘ 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
$2,298 · $192/mo
Projected year-2 tax
$2,298 · $192/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,938
− Mortgage interest
−$10,923
− Property taxes
−$2,298
− Insurance
−$975
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$5,673
Taxable loss
−$2,281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$547
After-tax cash flow
$1,544/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
Bay
NCES district ID
1200090
Math proficiency
51% ▼ -8.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$47,740
Composite
43.41/100
National rank
#3014
State rank
#29 of 73 in FL

Livability — Lynn Haven

Score
81/100
State rank
#96
US rank
#1472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lynn Haven, FL
County
Bay County · 163,593 people
City population
21,459
Metro
Panama City, FL
Population (ZIP)
21,459
Household income
$83,160
Rent vs Own
30.2% rent · 69.8% own
Severe rent burden
430.0

Population outlook (Bay County) Hauer SSP2

Today (2025)
206,264 people
By 2030
217,740 · +5.6%
By 2040
238,738 · +15.7%
By 2050
255,545 · +23.9%
By 2075
288,295 · +39.8%
By 2100
288,638 · +39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 11% Hispanic / Latino 10% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Romanian 3% Serbian 2%
Foreign-born
10% · Canada, Vietnam, South Korea
Languages at home
87% English-only · Spanish 8% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Bay

2024 margin
Solid R (+47.4) · D 25.8% · R 73.1% · Other 1.1%
2008→2024 swing
-6.6pp toward R · 2008: -40.7pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+43.5 2016: R+46.3 2012: R+43.6 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.08%
Current HPI
263.5418
Rent YoY
▲ 2.52%
Metro
Panama City, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-9.3% since first listed
4 events — show timeline
  • 2026-05-15 Price Changed $195,000 CPARMLS
  • 2026-03-09 Price Changed $199,000 CPARMLS
  • 2026-02-25 Price Changed $205,000 CPARMLS
  • 2026-02-13 Listed $215,000 CPARMLS

Property tax history

+28.2%/yr

Latest (2025): $2,298 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…