CashFlowRE
Sign in Sign up
1972 Lockey Ave
C Composite 59.65
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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.1/10.0
  • Appreciation +5.1/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$129,999

1972 Lockey Ave · Sneads, FL 32460
4 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 83 Days on market
Built 1974 0.50 ac lot

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

Listing remarks MLS

This is a great investment property, Or you could make it into a nice home, especially if you have a large family. It has 4 good size bedrooms. There is a living room, dining room and kitchen. An extra is a large enclosed porch that has the laundry area, A very large satsuma tree is in the yard that is a heavily bearing treel. With repairs and updates you will have a nice home. There are numerous large azalea bushes that are beautiful when in bloom.

Key facts

  • New kitchen
  • New bathroom
  • Wood floors

Tags

CORNER LOTNEW PAINTNEW BATHROOMNEW KITCHENWOOD FLOORSNEW AIR UNIT

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public sewer
  • Home design: Single-story home; Vinyl siding and wood frame construction; Metal roof; Zoned for single-family residential
  • Construction: Vinyl siding; Wood frame construction; Metal roof
  • Exterior features: Deck; Covered porch; Paved lot; City street frontage; Publicly maintained road

Interior

  • Kitchen: Kitchen on first level
  • Bedrooms: Primary bedroom (first level); Bedroom (first level); Bedroom (first level); Bedroom (first level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Central air conditioning; Ceiling fans
  • Interior features: Accessible washer/dryer; Electric water heater
  • Laundry & utility: Washer/dryer accessibility feature

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#682 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Jackson (rural): math 47% / reading 54% proficiency, ranked #39 of 73 in FL (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 36 active listings in the ZIP; 153 units permitted in Jackson County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($899 loan paydown + $260 appreciation (0.2% local appreciation)).
  • Jackson County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $130k implies a 373% 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; moderate 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 $122,199 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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
1.01%
Cap rate
8.28%
Cash-on-cash
7.11%
DSCR
1.32
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.31×
Total profit
$11,132
Equity at exit
$39,051
10-year hold
IRR
11.3%
Equity multiple
2.26×
Total profit
$45,728
Equity at exit
$47,994

Cash invested: $36,400 (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 32460

Home prices YoY
0.1%
Active inventory
36
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,317 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$89 /mo · $1,071/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$216

Break-even live

Break-even rent $1,045
Max offer price $129,999
Occupancy floor 79%

Sensitivity live

Price -10% $289 -5% $252 +0% $216 +5% $179 +10% $142
Rent -10% $112 -5% $164 +0% $216 +5% $268 +10% $320
Rate -1.0pp $281 -0.5pp $249 base $216 +0.5pp $182 +1.0pp $148

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
$32,500
Closing costs
$3,900
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 20 events

  1. 2026-06-18
    days on market $129,999 Active 83 DOM
  2. 2026-06-17
    days on market $129,999 Active 82 DOM
  3. 2026-06-16
    days on market $129,999 Active 81 DOM
  4. 2026-06-15
    days on market $129,999 Active 80 DOM
  5. 2026-06-13
    days on market $129,999 Active 78 DOM
  6. 2026-06-12
    days on market $129,999 Active 77 DOM
  7. 2026-06-09
    days on market $129,999 Active 74 DOM
  8. 2026-06-08
    days on market $129,999 Active 73 DOM
  9. 2026-06-07
    days on market $129,999 Active 72 DOM
  10. 2026-06-04
    days on market $129,999 Active 68 DOM
  11. 2026-06-02
    days on market $129,999 Active 67 DOM
  12. 2026-06-01
    days on market $129,999 Active 66 DOM
  13. 2026-05-31
    days on market $129,999 Active 65 DOM
  14. 2026-05-31
    days on market $129,999 Active 64 DOM
  15. 2026-05-21
    price $129,999
  16. 2026-03-26
    listed $139,000 Active
  17. 2025-11-28
    soldstatus $27,500 Closed 453-char remark
    Show marketing remark (453 chars)

    This is a great investment property, Or you could make it into a nice home, especially if you have a large family. It has 4 good size bedrooms. There is a living room, dining room and kitchen. An extra is a large enclosed porch that has the laundry area, A very large satsuma tree is in the yard that is a heavily bearing treel. With repairs and updates you will have a nice home. There are numerous large azalea bushes that are beautiful when in bloom.

  18. 2025-11-13
    status Pending 453-char remark
    Show marketing remark (453 chars)

    This is a great investment property, Or you could make it into a nice home, especially if you have a large family. It has 4 good size bedrooms. There is a living room, dining room and kitchen. An extra is a large enclosed porch that has the laundry area, A very large satsuma tree is in the yard that is a heavily bearing treel. With repairs and updates you will have a nice home. There are numerous large azalea bushes that are beautiful when in bloom.

  19. 2025-09-12
    price $49,900 453-char remark
    Show marketing remark (453 chars)

    This is a great investment property, Or you could make it into a nice home, especially if you have a large family. It has 4 good size bedrooms. There is a living room, dining room and kitchen. An extra is a large enclosed porch that has the laundry area, A very large satsuma tree is in the yard that is a heavily bearing treel. With repairs and updates you will have a nice home. There are numerous large azalea bushes that are beautiful when in bloom.

  20. 2025-04-21
    listed $59,900 Active 453-char remark
    Show marketing remark (453 chars)

    This is a great investment property, Or you could make it into a nice home, especially if you have a large family. It has 4 good size bedrooms. There is a living room, dining room and kitchen. An extra is a large enclosed porch that has the laundry area, A very large satsuma tree is in the yard that is a heavily bearing treel. With repairs and updates you will have a nice home. There are numerous large azalea bushes that are beautiful when in bloom.

ⓘ 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
$1,071 · $89/mo
Projected year-2 tax
$1,079 · $90/mo
Expected delta
+$8/yr (+$1/mo · 0.7%)

ⓘ 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) · 10% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$15,810
− Mortgage interest
−$7,282
− Property taxes
−$1,071
− Insurance
−$650
− Repairs & maintenance
−$1,265
− Management
−$1,265
− Depreciation
−$3,782
Taxable income
$495
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$119
After-tax cash flow
$2,469/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
Jackson
NCES district ID
1200960
Math proficiency
47% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$36,824
Composite
41.92/100
National rank
#3358
State rank
#39 of 73 in FL

Livability — Sneads

Score
64/100
State rank
#682
US rank
#14148

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sneads, FL
Population (ZIP)
5,303

Population outlook (Jackson County) Hauer SSP2

Today (2025)
46,095 people
By 2030
44,432 · -3.6%
By 2040
41,077 · -10.9%
By 2050
37,587 · -18.5%
By 2075
28,921 · -37.3%
By 2100
19,332 · -58.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 57% Black 28% Hispanic / Latino 7% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Italian 2% Hispanic 1%
Foreign-born
4% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+46.1) · D 26.7% · R 72.7%
2008→2024 swing
-18.0pp toward R · 2008: -28.0pp · 2024: -46.1pp
All cycles
2024: R+46.1 2020: R+38.9 2016: R+37.4 2012: R+29.0 2008: R+28.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.20%
Current HPI
154.5563
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+117.0% since first listed
6 events — show timeline
  • 2026-05-21 Price Changed $129,999 CPARMLS
  • 2026-03-26 Listed $139,000 CPARMLS
  • 2025-11-28 Sold (MLS) $27,500 CPARMLS
  • 2025-11-13 Pending CPARMLS
  • 2025-09-12 Price Changed $49,900 CPARMLS
  • 2025-04-21 Listed $59,900 CPARMLS

Property tax history

+18.6%/yr

Latest (2025): $1,071 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…