CashFlowRE
Sign in Sign up
1514 Stenewahee Ave
C Composite 59.08
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.4/10.0
  • DSCR +6.2/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$145,000

1514 Stenewahee Ave · Sebring, FL 33870
4 bd · 2.0 ba · 1,696 sqft · SingleFamily public records · 9 Days on market
Built 1976 10,050 sqft lot Est $251k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This four-bedroom, two-bathroom home presents a compelling investment opportunity for those seeking to create value through renovation. The property sits on a solid foundation with good structural bones, offering tremendous potential for transformation. With its spacious configuration and established neighborhood location, this home provides an excellent canvas for buyers ready to customize a property to their vision.

Key facts

  • Solid foundation
  • Excellent canvas
  • 0.23 acre lot

Tags

SOLID FOUNDATIONSPACIOUS CONFIGURATIONEXCELLENT CANVAS

Property features AI

Finance

  • HOA & community: No community amenities

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Residential property; Zoned R1
  • Construction: Block and concrete construction; Shingle roof
  • Exterior features: Front porch; Paved road frontage; Pets allowed

Interior

  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling (central air)
  • Interior features: Tile flooring; 6 total rooms

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 $145k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 7.7% vs local median 4.3% in Sebring — 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 66/100 on livability (#618 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute F.
  • Highlands (other): 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; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.3%/yr); 475 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($50k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $32k; list at $145k implies a 356% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.14%
Cap rate
7.67%
Cash-on-cash
4.93%
DSCR
1.22
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$251,008
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1353 Stone Cir 0.39mi 4/2.0 1,666 (-2%) 4mo $239,888 $144 76
1345 Stone Ridge Cir 0.40mi 4/2.0 1,811 (+7%) 2mo $249,888 $138 69
1357 Stone Ridge Cir 0.39mi 4/2.0 1,811 (+7%) 4mo $249,888 $138 67
1357 Stone Cir 0.39mi 4/2.0 1,811 (+7%) 4mo $249,888 $138 67
425 Taseschee Dr 0.37mi 4/3.0 1,793 (+6%) 4mo $285,000 $159 66
1617 Marble St 0.50mi 3/2.0 (-1) 1,719 (+1%) 5mo $255,000 $148 66
1317 Stone Cir 0.43mi 4/2.0 1,811 (+7%) 5mo $259,990 $144 64
1317 Stone Ridge Cir 0.44mi 3/2.0 (-1) 1,811 (+7%) 5mo $259,990 $144 59
1481 Stone Ridge Cir 0.56mi 4/2.0 1,893 (+12%) 2mo $285,000 $151 53
1856 Grand Ridge St S 0.44mi 3/2.0 (-1) 1,477 (-13%) 6mo $239,990 $162 48
1260 Stone Cir 0.54mi 3/2.0 (-1) 1,477 (-13%) 3mo $234,888 $159 46
232 Micco Ave 0.59mi 3/2.0 (-1) 1,456 (-14%) 5mo $275,000 $189 39

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.57×
Total profit
$-17,630
Equity at exit
$21,620
10-year hold
IRR
-9.4%
Equity multiple
0.51×
Total profit
$-20,012
Equity at exit
$12,537

Cash invested: $40,600 (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 33870

Home prices YoY
-20.0%
Rents YoY
-0.3%
Active inventory
475
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,659 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$323 /mo · $3,873/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$167

Break-even live

Break-even rent $1,448
Max offer price $145,000
Occupancy floor 85%

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
$36,250
Closing costs
$4,350
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 7 events

  1. 2026-06-19
    days on market $145,000 Active 9 DOM
  2. 2026-06-18
    days on market $145,000 Active 8 DOM
  3. 2026-06-17
    days on market $145,000 Active 7 DOM
  4. 2026-06-16
    days on market $145,000 Active 6 DOM
  5. 2026-06-15
    days on market $145,000 Active 5 DOM
  6. 2026-06-14
    remarks 421-char remark
  7. 2026-06-14
    listed $145,000 Active 3 DOM

ⓘ 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
$3,873 · $323/mo
Projected year-2 tax
$3,873 · $323/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 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
$19,902
− Mortgage interest
−$8,122
− Property taxes
−$3,873
− Insurance
−$725
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$4,218
Taxable loss
−$221
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$53
After-tax cash flow
$2,053/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
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Sebring

Score
66/100
State rank
#618
US rank
#11992

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sebring, FL
County
Highlands County · 98,898 people
City population
50,797
Metro
Sebring-Avon Park, FL
Population (ZIP)
25,195
Household income
$49,942
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
994.0

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 22% Black 13% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 7% Cuban 5%
Common ancestry
Slovak 2% Romanian 1% Lithuanian 1%
Foreign-born
10% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 16% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.68%
Current HPI
273.9861
Rent YoY
▼ -0.29%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+356.0% since first listed
2 events — show timeline
  • 2026-06-10 Listed $145,000 HAOR as distributed by MLS GRID
  • 1976-05-01 Sold (Public Records) $31,800 Public Records

Property tax history

+17.8%/yr

Latest (2025): $3,873 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…