CashFlowRE
Sign in Sign up
23832 NW 183rd Rd
B- Composite 66.94
Why this score? — see what drove the B- 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 +28.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

23832 NW 183rd Rd · High Springs, FL 32643
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 43 Days on market
Built 1964 0.29 ac lot ↓ 14% since listing

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

Listing remarks MLS

Solid concrete block CORNER LOT vintage home with 3 beds/1 bath and wood floors that are gorgeous!! Tile window sills, sweet mosaic tile front porch with vintage cast iron decorative posts!! GREAT bones!! Built in 1964, when homes were built to last! Just 2 blocks from all the activity in downtown High Springs, great restaurants, antique shops, close enough to walk there, and just far away enough to be in a peaceful area! There are approximately 8 springs in the area and close to Gainesville!

Key facts

  • 0.29 acre lot
  • Built 1964
  • Listed 43 days

Property features AI

Finance

  • Other: Zoning: R2; Total acreage between 1/4 and less than 1/2 acre (approx. 0.29 acres)
  • Financial info: No lease restrictions; Property is homestead exempt (yes)
  • HOA & community: No HOA/association listed; Development: Whetstone Estates Addn

Exterior

  • Parking: No specific parking information provided
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; One story; Southwest facing; Property is completed
  • Construction: Block construction; Metal roof; Slab foundation; Built on mature landscaping with trees
  • Exterior features: Private mailbox; Corner lot; Historic district setting; Landscaped grounds; Level lot; Asphalt road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Seven total rooms
  • Laundry & utility: No laundry room (none listed); Electric water heater

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 $189k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $183k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 3.9% in High Springs — 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 68/100 on livability (#506 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D, amenities F, commute F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: High Springs Community School (math 68% / reading 60%, grade B, #552 of 2,144 statewide, top 26%, 974 students, 45% FRL); Santa Fe High School (math 35% / reading 56%, grade D-, #223 of 667 statewide, top 34%, 1,154 students, 47% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: 192 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($83k/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 $6k of value loss. Plan a longer hold.
  • Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.30%
Cap rate
10.30%
Cash-on-cash
14.31%
DSCR
1.64
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
2.7%
Equity multiple
1.10×
Total profit
$5,417
Equity at exit
$28,181
10-year hold
IRR
12.3%
Equity multiple
1.97×
Total profit
$51,345
Equity at exit
$16,341

Cash invested: $52,920 (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 32643

Home prices YoY
-5.5%
Active inventory
192
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,452 medium interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$515
Net cashflow
$565

Break-even live

Break-even rent $1,737
Max offer price $189,000
Occupancy floor 72%

Sensitivity live

Price -10% $695 -5% $630 +0% $565 +5% $499 +10% $434
Rent -10% $371 -5% $468 +0% $565 +5% $662 +10% $758
Rate -1.0pp $660 -0.5pp $613 base $565 +0.5pp $516 +1.0pp $466

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
$47,250
Closing costs
$5,670
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18160 High Springs Main St Unit 1359107P High Springs, FL 2.0 1.0 990 $2,646 $2.67 23d 1 0.34mi
17451 Southside Ct High Springs, FL 2.0 1.0 1132 $1,800 $1.59 23d 1 0.61mi
25042 W US Highway 27 High Springs, FL 3.0 1.0 864 $1,500 $1.74 23d 1 0.85mi

Listing history 22 events

  1. 2026-06-23
    days on market $189,000 Active 43 DOM
  2. 2026-06-21
    days on market $189,000 Active 42 DOM
  3. 2026-06-18
    days on market $189,000 Active 39 DOM
  4. 2026-06-17
    days on market $189,000 Active 38 DOM
  5. 2026-06-16
    days on market $189,000 Active 37 DOM
  6. 2026-06-15
    days on market $189,000 Active 36 DOM
  7. 2026-06-14
    days on market $189,000 Active 34 DOM
  8. 2026-06-13
    days on market $189,000 Active 33 DOM
  9. 2026-06-10
    pricedays on market $189,000 Active 31 DOM
  10. 2026-06-09
    days on market $199,000 Active 30 DOM
    Show marketing remark (502 chars)

    Solid concrete block CORNER LOT vintage home with 3 beds/1 bath and wood floors that are gorgeous!! Tile window sills, sweet mosaic tile front porch with vintage cast iron decorative posts!! GREAT bones!! Built in 1964, when homes were built to last! Just 2 blocks from all the activity in downtown High Springs, great restaurants, antique shops, close enough to walk there, and just far away enough to be in a peaceful area! There are approximately 8 springs in the area and close to Gainesville!

  11. 2026-06-08
    days on market $199,000 Active 29 DOM
  12. 2026-06-07
    days on market $199,000 Active 28 DOM
  13. 2026-06-05
    days on market $199,000 Active 25 DOM
  14. 2026-06-03
    days on market $199,000 Active 24 DOM
  15. 2026-06-02
    days on market $199,000 Active 23 DOM
  16. 2026-06-01
    days on market $199,000 Active 22 DOM
  17. 2026-05-31
    days on market $199,000 Active 21 DOM
  18. 2026-05-30
    days on market $199,000 Active 20 DOM
  19. 2026-05-10
    listed $199,000 Active 538-char remark
  20. 2026-05-08
    listed $199,000 Active 535-char remark
    Show marketing remark (502 chars)

    Solid concrete block CORNER LOT vintage home with 3 beds/1 bath and wood floors that are gorgeous!! Tile window sills, sweet mosaic tile front porch with vintage cast iron decorative posts!! GREAT bones!! Built in 1964, when homes were built to last! Just 2 blocks from all the activity in downtown High Springs, great restaurants, antique shops, close enough to walk there, and just far away enough to be in a peaceful area! There are approximately 8 springs in the area and close to Gainesville!

  21. 2026-01-21
    price $200,000
  22. 2025-09-09
    listed $219,000 Active

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 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 · 5 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
$29,427
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$1,742
− Repairs & maintenance
−$2,354
− Management
−$2,354
− Depreciation
−$5,498
Taxable income
$4,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$973
After-tax cash flow
$5,803/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — High Springs

Score
68/100
State rank
#506
US rank
#9346

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Springs, FL
County
Alachua County · 218,005 people
City population
11,953
Metro
Gainesville, FL
Population (ZIP)
11,953
Household income
$83,386
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
150.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Cuban 1%
Common ancestry
Slovak 5% Italian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.02%
Current HPI
308.0178
Rent YoY
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-13.7% since first listed
6 events — show timeline
  • 2026-06-09 Price Changed $189,000 DGLMLS
  • 2026-06-09 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-10 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-08 Listed $199,000 DGLMLS
  • 2026-01-21 Price Changed $200,000 DGLMLS
  • 2025-09-09 Listed $219,000 DGLMLS

Property tax history

+0.9%/yr

Latest (2025): $188 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…