CABOT Plan · DeFuniak Springs, FL 32433

$274,990

4 bd · 2.0 ba · 1,684 sqft · SingleFamily · 241 Days on market

---

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).

• Appreciation +10.0/10.0
• Cash flow +8.0/30.0
• ARV discount +7.5/15.0
• Schools +5.2/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• 1% rule +2.4/10.0
• DSCR +2.0/10.0

Listing remarks

Welcome home to our Cabot plan. This thoughtfully designed four bedroom, two bathroom home offers 1,684 square feet of functional and stylish living space. The open-concept layout seamlessly connects the spacious kitchen, dining, and living areas. The kitchen features an abundance of white shaker-style cabinets, beautiful quartz countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern fi

Key facts

• Quartz countertops
• Private bath
• Spacious kitchen

Tags

• OPEN-CONCEPT LAYOUT
• SPACIOUS KITCHEN
• WHITE SHAKER-STYLE CABINETS
• QUARTZ COUNTERTOPS
• STAINLESS STEEL APPLIANCES
• PRIVATE BATH

Property features AI

Finance

• Other: List price $274,990; New construction inventory type: Plan

Exterior

• Parking: 2 total parking spaces; 2-car garage
• Home design: Single-family plan; Address: CABOT Plan, Defuniak Springs, FL
• Exterior features: Living area 1684

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Plan named CABOT; Active listing

🏗️ New construction. The $274,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $269,440.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $275k.

Deal economics

• At list price, monthly cash flow is $-278 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $229k (16.6% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (27.1% below list).
• Recommended offer: $201k (27.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 64/100 on livability (#694 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, amenities F.
• Walton (rural): math 62% / reading 61% proficiency, ranked #10 of 73 in FL (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Freeport Elementary School (math 50% / reading 57%, grade C, #949 of 2,144 statewide, top 45%, 1,123 students, 55% FRL); Emerald Coast Middle School (math 70% / reading 65%, grade A-, #77 of 571 statewide, top 14%, 868 students, 24% FRL); South Walton High School (math 61% / reading 73%, grade B, #69 of 667 statewide, top 11%, 1,235 students, 20% FRL) — zoned schools average 33% FRL vs 48% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 423 active listings in the ZIP; 2,883 units permitted in Walton County in 2024 (1,322 in 5+ unit buildings).
• At $2,006/mo this rent would consume 46% of the median local household income ($52k/yr) (locally 356% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $29k of equity ($2k loan paydown + $27k appreciation (10.0% local appreciation)).
• Walton County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 241 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.

Recommended offer $200,550 (27.1% 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. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
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 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?
6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
7. 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?
8. 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.
9. 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.
10. 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: 0.74% ✗
• Cap rate: 5.06%
• Cash-on-cash: -4.42%
• DSCR: 0.80
• GRM: 11.2

CMA / ARV

• ARV (on-the-fly): $269,440
• Comps found: 8

Show comp detail 8 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
257 Cat Island Cir	0.06mi	4/2.0	1,684 (0%)	2mo	$258,888	$154	95
321 Cat Island Cir	0.04mi	4/2.0	1,684 (0%)	5mo	$250,888	$149	94
225 Cat Island Cir	0.15mi	4/2.0	1,684 (0%)	3mo	$279,990	$166	90
337 Cat Island Cir	0.03mi	4/2.0	1,773 (+5%)	4mo	$258,888	$146	86
252 Squirrel Rd	0.22mi	4/2.0	1,696 (+1%)	4mo	$294,500	$174	85
241 Cat Island Cir	0.07mi	4/2.0	1,773 (+5%)	4mo	$285,990	$161	85
238 Squirrel Rd	0.22mi	4/2.0	1,684 (0%)	24mo	$268,990	$160	70
218 Squirrel Rd	0.21mi	4/2.0	1,773 (+5%)	23mo	$279,990	$158	62

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 21.1%
• Equity multiple: 2.71×
• Total profit: $129,088
• Equity at exit: $242,733

10-year hold

• IRR: 19.1%
• Equity multiple: 6.22×
• Total profit: $394,111
• Equity at exit: $523,463

Cash invested: $75,443 (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.

Methodology + full state rankings →

ZIP-level market 32433

• Home prices YoY: 4.2%
• Active inventory: 423
• Price-to-rent: 11.4×

Monthly cashflow live

• Estimated rent: $2,006 medium
• Mortgage (P&I): −$1,413
• Tax est. 1.5%: −$337 /mo · $4,042/yr
• Insurance: −$112
• HOA: −$0
• Vacancy / Maint / Mgmt: −$421
• Net cashflow: $-278

Break-even live

Break-even rent $2,357

Max offer price $229,257

Occupancy floor —

Sensitivity live

Price	-10% $-91	-5% $-185	+0% $-278	+5% $-371	+10% $-464
Rent	-10% $-436	-5% $-357	+0% $-278	+5% $-198	+10% $-119
Rate	-1.0pp $-142	-0.5pp $-209	base $-278	+0.5pp $-348	+1.0pp $-419

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: $67,360
• Closing costs: $8,083
• Reserves months: —
• Total cash needed: —

Listing history 17 events

1. 2026-06-21
   days on market $274,990 Active 241 DOM
2. 2026-06-18
   days on market $274,990 Active 238 DOM
3. 2026-06-17
   days on market $274,990 Active 237 DOM
4. 2026-06-16
   days on market $274,990 Active 236 DOM
5. 2026-06-15
   days on market $274,990 Active 235 DOM
6. 2026-06-14
   days on market $274,990 Active 233 DOM
7. 2026-06-13
   days on market $274,990 Active 232 DOM
8. 2026-06-10
   days on market $274,990 Active 230 DOM
9. 2026-06-09
   days on market $274,990 Active 229 DOM
10. 2026-06-08
    days on market $274,990 Active 228 DOM
11. 2026-06-07
    days on market $274,990 Active 227 DOM
12. 2026-06-05
    days on market $274,990 Active 224 DOM
13. 2026-06-03
    days on market $274,990 Active 223 DOM
14. 2026-06-03
    days on market $274,990 Active 222 DOM
15. 2026-06-01
    days on market $274,990 Active 221 DOM
16. 2026-05-31
    days on market $274,990 Active 220 DOM
17. 2026-05-30
    days on market $274,990 Active 219 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $24,066
• − Mortgage interest: −$15,093
• − Property taxes: −$4,042
• − Insurance: −$1,347
• − Repairs & maintenance: −$1,925
• − Management: −$1,925
• − Depreciation: −$7,838
• Taxable loss: −$8,104
• Est. tax savings @ 24.0%: +$1,945
• After-tax cash flow: $-1,387/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: Walton
• NCES district ID: 1201980
• Math proficiency: 62% ▼ -4.00%
• Reading proficiency: 61% ▼ -2.00%
• Median HH income: $46,794
• Composite: 52.03/100
• National rank: #1634
• State rank: #10 of 73 in FL

Livability — DeFuniak Springs

• Score: 64/100
• State rank: #694
• US rank: #14475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Walton County · 70,839 people
• City population: 19,746
• Metro: Crestview-Fort Walton Beach-Destin, FL
• Population (ZIP): 19,746
• Household income: $52,199
• Rent vs Own: 25.4% rent · 74.6% own
• Severe rent burden: 356.0

Population outlook (Walton County) Hauer SSP2

• Today (2025): 80,014 people
• By 2030: 88,120 · +10.1%
• By 2040: 103,537 · +29.4%
• By 2050: 117,034 · +46.3%
• By 2075: 143,901 · +79.8%
• By 2100: 155,138 · +93.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (75%)
• Race & ethnicity: White 75% Black 10% Hispanic / Latino 8% Two or more races 7% Native American 1%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Slovak 3% Italian 2% Lithuanian 2%
• Foreign-born: 6% · Canada
• Languages at home: 92% English-only · Spanish 4% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Walton

• 2024 margin: Solid R (+57.8) · D 20.7% · R 78.6%
• 2008→2024 swing: -12.0pp toward R · 2008: -45.8pp · 2024: -57.8pp
• All cycles: 2024: R+57.8 2020: R+51.7 2016: R+56.1 2012: R+52.0 2008: R+45.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 14.77%
• Current HPI: 367.046
• Rent YoY: —
• Metro: Crestview-Fort Walton Beach-Destin, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B