CashFlowRE
Sign in Sign up
2034 Morning Glory St
D+ Composite 49.19
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 +18.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • Schools +5.3/10.0
  • 1% rule +4.0/10.0
  • Rent growth +3.2/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,900

2034 Morning Glory St · Allentown, FL 32570
4 bd · 2.0 ba · 1,962 sqft · Manufactured public records · 20 Days on market
Built 1996

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This HUD REO home rests in the a country setting on 6 acres. Built in 1992, this 4 bedroom 2 bath mobile home rests on a mostly wooded lot and comes with large porch, privacy fenced area and an in ground pool. Home needs repairs and will not qualify for most financing. HUD properties are a great way to purchase homes and this is a great opportunity. Call today! Property is FHA (IE) Insurable with Escrows.

Key facts

  • Double vanity
  • Two master bedrooms
  • Dressing room

Tags

6 ACRESWOODED AND PASTURELANDSTWO MASTER BEDROOMSWALK IN CLOSETSDRESSING ROOMDOUBLE VANITY

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 manufactured listed at $260k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/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 $234k (9.8% below list).
  • Recommended offer: $234k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 2.7% in Allentown — 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 54/100 on livability (#882 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, schools D+, amenities F.
  • 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.
  • Market conditions: Rents rising (+2.7%/yr); 360 active listings in the ZIP; solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($77k/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 $8k 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 20 days — a 2% lower offer ($256k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 10y 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 $45k; list at $260k implies a 476% 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $234,446 (9.8% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
0.90%
Cap rate
7.38%
Cash-on-cash
3.89%
DSCR
1.17
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.7% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.62×
Total profit
$-27,886
Equity at exit
$38,752
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-8,137
Equity at exit
$22,471

Cash invested: $72,772 (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 32570

Home prices YoY
-15.1%
Rents YoY
2.7%
Active inventory
360
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,344 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$145 /mo · $1,743/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$492
Net cashflow
$236

Break-even live

Break-even rent $2,046
Max offer price $259,900
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
$64,975
Closing costs
$7,797
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 26 events

  1. 2026-06-15
    days on market $259,900 Active 20 DOM
  2. 2026-06-14
    days on market $259,900 Active 18 DOM
  3. 2026-06-10
    days on market $259,900 Active 15 DOM
  4. 2026-06-09
    days on market $259,900 Active 14 DOM
  5. 2026-06-08
    days on market $259,900 Active 13 DOM
  6. 2026-06-07
    days on market $259,900 Active 12 DOM
  7. 2026-06-05
    days on market $259,900 Active 9 DOM
  8. 2026-06-03
    days on market $259,900 Active 8 DOM
  9. 2026-06-02
    days on market $259,900 Active 7 DOM
  10. 2026-06-01
    days on market $259,900 Active 6 DOM
  11. 2026-05-31
    days on market $259,900 Active 5 DOM
  12. 2026-05-31
    days on market $259,900 Active 4 DOM
  13. 2026-05-26
    listed $259,900 Active
  14. 2025-07-04
    historical $1,950
  15. 2025-06-16
    listed $1,950
  16. 2022-04-05
    price $1,950
  17. 2018-01-25
    soldstatus $45,100 408-char remark
    Show marketing remark (408 chars)

    This HUD REO home rests in the a country setting on 6 acres. Built in 1992, this 4 bedroom 2 bath mobile home rests on a mostly wooded lot and comes with large porch, privacy fenced area and an in ground pool. Home needs repairs and will not qualify for most financing. HUD properties are a great way to purchase homes and this is a great opportunity. Call today! Property is FHA (IE) Insurable with Escrows.

  18. 2018-01-25
    soldstatus $45,100 408-char remark
    Show marketing remark (408 chars)

    This HUD REO home rests in the a country setting on 6 acres. Built in 1992, this 4 bedroom 2 bath mobile home rests on a mostly wooded lot and comes with large porch, privacy fenced area and an in ground pool. Home needs repairs and will not qualify for most financing. HUD properties are a great way to purchase homes and this is a great opportunity. Call today! Property is FHA (IE) Insurable with Escrows.

  19. 2017-12-22
    listed $45,000 408-char remark
    Show marketing remark (408 chars)

    This HUD REO home rests in the a country setting on 6 acres. Built in 1992, this 4 bedroom 2 bath mobile home rests on a mostly wooded lot and comes with large porch, privacy fenced area and an in ground pool. Home needs repairs and will not qualify for most financing. HUD properties are a great way to purchase homes and this is a great opportunity. Call today! Property is FHA (IE) Insurable with Escrows.

  20. 2017-12-22
    listed $45,000 408-char remark
    Show marketing remark (408 chars)

    This HUD REO home rests in the a country setting on 6 acres. Built in 1992, this 4 bedroom 2 bath mobile home rests on a mostly wooded lot and comes with large porch, privacy fenced area and an in ground pool. Home needs repairs and will not qualify for most financing. HUD properties are a great way to purchase homes and this is a great opportunity. Call today! Property is FHA (IE) Insurable with Escrows.

  21. 2016-09-24
    historical
  22. 2016-09-24
    historical
  23. 2016-08-30
    listed $62,700
  24. 2016-03-24
    listed $62,700
  25. 2016-03-24
    listed $62,700
  26. 1995-11-30
    soldstatus $12,000

ⓘ 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
$1,743 · $145/mo
Projected year-2 tax
$2,157 · $180/mo
Expected delta
+$415/yr (+$35/mo · 23.8%)

ⓘ 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 ≥106°F today · 19 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
$28,134
− Mortgage interest
−$14,558
− Property taxes
−$1,743
− Insurance
−$1,300
− Repairs & maintenance
−$2,251
− Management
−$2,251
− Depreciation
−$7,561
Taxable loss
−$1,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$367
After-tax cash flow
$3,195/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 — Allentown

Score
54/100
State rank
#882
US rank
#23941

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Santa Rosa County · 194,764 people
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
37,197
Household income
$77,222
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
590.0

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 (80%)
Race & ethnicity
White 80% Two or more races 7% Black 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 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
▼ -51.06%
Current HPI
287.7469
Rent YoY
▲ 2.70%
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

+2065.8% since first listed
14 events — show timeline
  • 2026-05-26 Listed $259,900 FSBO.com
  • 2025-07-04 Rental Removed $1,950 TURBOTENANT
  • 2025-06-16 Listed for Rent $1,950 TURBOTENANT
  • 2022-04-05 Price Changed $1,950 RENT.
  • 2018-01-25 Sold (MLS) $45,100 ECAR
  • 2018-01-25 Sold (MLS) $45,100 NAMLS
  • 2017-12-22 Listed $45,000 ECAR
  • 2017-12-22 Listed $45,000 NAMLS
  • 2016-09-24 Listing Removed NAMLS
  • 2016-09-24 Listing Removed CATRS
  • 2016-08-30 Listed $62,700 CATRS
  • 2016-03-24 Listed $62,700 NAMLS
  • 2016-03-24 Listed $62,700 ECAR
  • 1995-11-30 Sold (Public Records) $12,000 Public Records

Property tax history

+10.2%/yr

Latest (2025): $1,743 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…