CashFlowRE
Sign in Sign up
No image
D Composite 40.58
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 +10.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • 1% rule +3.2/10.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0

$165,000

534 N Barber Hill Rd · Lamont, FL 32336
3 bd · 2.0 ba · 2,050 sqft · SingleFamily public records · 397 Days on market
Built 1980 1.00 ac lot ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Seller will work with Buyer on closing costs * Welcome to the peace and quiet of 534 North Barber Hill Road. This updated all brick home is tucked away on a beautiful, mature and fenced-in one acre lot lined by majestic oaks. You will love the fresh and updated kitchen and master bath. This home features all new flooring including luxury vinyl plank, carpet and tile. Need space? Not lacking here. Three large bedrooms, a family room and living space, plus a bonus room/office with its own private entrance and exit. Plenty of storage with detached shed, carport room/workshop, and ample closet space throughout. This home features other modern updates including new lighting and fixtures, a smart thermostat, and paint. Don't miss this one! Easy drive to downtown Tallahassee via Highway 27 or Highway 19 to I-10.

Key facts

  • Side entrance
  • Plenty of storage
  • Brick home

Tags

BRICK HOMEHIGH CEILINGSDEN WITH FIREPLACEADDITIONAL LIVING SPACESIDE ENTRANCEPLENTY OF STORAGE

Property features AI

Exterior

  • Parking: Carport with two spaces
  • Utilities: Septic tank
  • Home design: Single-story; Brick construction
  • Construction: Brick construction
  • Exterior features: Fully fenced; Paved road access

Interior

  • Kitchen: Dishwasher; Refrigerator; Stove
  • Bedrooms: Bedroom 2 (14x14); Bedroom 3 (12x11)
  • Flooring: Carpet; Plank; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Wood heating; Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Fireplace; Fully fenced yard

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/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-100 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (18.3% below list).
  • Recommended offer: $135k (18.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 45/100 on livability (#899 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools C-, amenities F, commute F.
  • Jefferson (rural): math 28% / reading 30% proficiency, ranked #71 of 73 in FL (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 11 active listings in the ZIP; 64 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (4.7% local appreciation)).
  • Jefferson County population projected at -34% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 397 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 8y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,769 (18.3% 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 397 days. Have you received any prior offers? Is the seller open to a 18% 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. 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?
  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
0.82%
Cap rate
5.56%
Cash-on-cash
-2.60%
DSCR
0.88
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.72% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.63×
Total profit
$29,063
Equity at exit
$90,713
10-year hold
IRR
11.5%
Equity multiple
3.05×
Total profit
$94,754
Equity at exit
$154,300

Cash invested: $46,200 (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 32336

Home prices YoY
2.5%
Active inventory
11
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,348 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$231 /mo · $2,770/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$-100

Break-even live

Break-even rent $1,474
Max offer price $147,305
Occupancy floor

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
$41,250
Closing costs
$4,950
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 21 events

  1. 2026-05-21
    status Active
  2. 2026-04-13
    historical Active Under Contract
  3. 2026-03-23
    status Active
  4. 2026-03-17
    historical Active Under Contract
  5. 2026-03-04
    status Active
  6. 2026-02-23
    historical Active Under Contract
  7. 2026-02-11
    status Active
  8. 2026-02-09
    historical
  9. 2025-11-20
    status Active
  10. 2025-11-18
    historical Contingent
  11. 2025-07-18
    price $165,000
  12. 2025-06-21
    status Active
  13. 2025-05-16
    historical Contingent
  14. 2025-04-15
    listed $175,000 Active
  15. 2020-03-04
    soldstatus $180,000
  16. 2020-03-02
    soldstatus $180,000 819-char remark
    Show marketing remark (819 chars)

    * Seller will work with Buyer on closing costs * Welcome to the peace and quiet of 534 North Barber Hill Road. This updated all brick home is tucked away on a beautiful, mature and fenced-in one acre lot lined by majestic oaks. You will love the fresh and updated kitchen and master bath. This home features all new flooring including luxury vinyl plank, carpet and tile. Need space? Not lacking here. Three large bedrooms, a family room and living space, plus a bonus room/office with its own private entrance and exit. Plenty of storage with detached shed, carport room/workshop, and ample closet space throughout. This home features other modern updates including new lighting and fixtures, a smart thermostat, and paint. Don't miss this one! Easy drive to downtown Tallahassee via Highway 27 or Highway 19 to I-10.

  17. 2019-12-01
    listed $183,500 819-char remark
    Show marketing remark (819 chars)

    * Seller will work with Buyer on closing costs * Welcome to the peace and quiet of 534 North Barber Hill Road. This updated all brick home is tucked away on a beautiful, mature and fenced-in one acre lot lined by majestic oaks. You will love the fresh and updated kitchen and master bath. This home features all new flooring including luxury vinyl plank, carpet and tile. Need space? Not lacking here. Three large bedrooms, a family room and living space, plus a bonus room/office with its own private entrance and exit. Plenty of storage with detached shed, carport room/workshop, and ample closet space throughout. This home features other modern updates including new lighting and fixtures, a smart thermostat, and paint. Don't miss this one! Easy drive to downtown Tallahassee via Highway 27 or Highway 19 to I-10.

  18. 2018-07-12
    soldstatus $90,000
  19. 2018-07-09
    soldstatus $90,000 571-char remark
    Show marketing remark (571 chars)

    Spacious rooms and beautiful 1 acre lot with lovely mature trees and shrubs!!! This has been the pastoreum for the Lamont Baptist Church. Home features a large open eat-in kitchen/family room combination with wood burning fireplace and laundry room off the kitchen. It also has a separate living room and office that were previously used as additional bedrooms. Large 2 car carport, storage room, as well as, a pump house provide you with plenty of extra storage. Selling "as is" and has been priced accordingly. Schedule your appointment today to take a look!

  20. 2018-05-24
    listed $84,900 571-char remark
    Show marketing remark (571 chars)

    Spacious rooms and beautiful 1 acre lot with lovely mature trees and shrubs!!! This has been the pastoreum for the Lamont Baptist Church. Home features a large open eat-in kitchen/family room combination with wood burning fireplace and laundry room off the kitchen. It also has a separate living room and office that were previously used as additional bedrooms. Large 2 car carport, storage room, as well as, a pump house provide you with plenty of extra storage. Selling "as is" and has been priced accordingly. Schedule your appointment today to take a look!

  21. 2007-08-27
    soldstatus $200,000

ⓘ 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
$2,770 · $231/mo
Projected year-2 tax
$2,770 · $231/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$16,172
− Mortgage interest
−$9,243
− Property taxes
−$2,770
− Insurance
−$825
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$4,800
Taxable loss
−$4,053
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$973
After-tax cash flow
$-229/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
Jefferson
NCES district ID
1200990
Math proficiency
28% ▼ -10.00%
Reading proficiency
30% ▼ -3.00%
Median HH income
$43,356
Composite
24.74/100
National rank
#7605
State rank
#71 of 73 in FL

Livability — Lamont

Score
45/100
State rank
#899
US rank
#26627

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lamont, FL
Population (ZIP)
1,218

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
12,681 people
By 2030
11,811 · -6.9%
By 2040
9,968 · -21.4%
By 2050
8,319 · -34.4%
By 2075
5,406 · -57.4%
By 2100
3,278 · -74.2%

Race, ethnicity, and origin ACS 2023

Race & ethnicity
White 50% Black 47% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Lithuanian 5% Slovak 4% Italian 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Jefferson

2024 margin
R (+18.6) · D 40.3% · R 58.9%
2008→2024 swing
-22.3pp toward R · 2008: 3.7pp · 2024: -18.6pp
All cycles
2024: R+18.6 2020: R+6.9 2016: R+5.1 2012: D+1.8 2008: D+3.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.72%
Current HPI
193.5779
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

-17.5% since first listed
21 events — show timeline
  • 2026-05-21 Relisted CATRS
  • 2026-04-13 Contingent CATRS
  • 2026-03-23 Relisted CATRS
  • 2026-03-17 Contingent CATRS
  • 2026-03-04 Relisted CATRS
  • 2026-02-23 Contingent CATRS
  • 2026-02-11 Relisted CATRS
  • 2026-02-09 Listing Removed CATRS
  • 2025-11-20 Relisted CATRS
  • 2025-11-18 Contingent CATRS
  • 2025-07-18 Price Changed $165,000 CATRS
  • 2025-06-21 Relisted CATRS
  • 2025-05-16 Contingent CATRS
  • 2025-04-15 Listed $175,000 CATRS
  • 2020-03-04 Sold (Public Records) $180,000 Public Records
  • 2020-03-02 Sold (MLS) $180,000 CATRS
  • 2019-12-01 Listed $183,500 CATRS
  • 2018-07-12 Sold (Public Records) $90,000 Public Records
  • 2018-07-09 Sold (MLS) $90,000 CATRS
  • 2018-05-24 Listed $84,900 CATRS
  • 2007-08-27 Sold (Public Records) $200,000 Public Records

Property tax history

+10.9%/yr

Latest (2025): $2,770 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…