CashFlowRE
Sign in Sign up
1971 Ohara Ave
C Composite 56.99
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • Appreciation +5.1/10.0
  • 1% rule +5.0/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$129,000

1971 Ohara Ave · Sneads, FL 32460
3 bd · 1.0 ba · 1,095 sqft · SingleFamily public records · 224 Days on market
Built 1945 8.40 ac lot

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

Listing remarks

Great Potential for Multiple Homes ( pending approval ) The property is being sold ''AS IS '' but the home has been remodeled in the last few months . New Flooring has been installed , fresh coat of paint , new porch soffits , and new walk way added for convenience and a little charm . The home is located at the end of Ohara Ave and has a mix of open yard and trees. The open area is plentiful for someone looking to possibly construct some additional homes or for an individual that maybe wants to have a fenced area for the kids or a small garden/mini farm . It is definitely a Must See to appreciate and is full of opportunity !! Call today to schedule your viewing .

Key facts

  • New porch soffits
  • Fresh coat of paint
  • New flooring

Tags

NEW FLOORINGFRESH COAT OF PAINTNEW PORCH SOFFITSNEW WALK WAYOPEN YARDMIX OF OPEN YARD AND TREES

Property features AI

Finance

  • Other: Property on approximately 8.4 acres; Lot dimensions: see full boundary survey

Exterior

  • Utilities: Cooling available via window unit(s)
  • Home design: Single-family residential zoning; City street frontage; Publicly maintained road access
  • Construction: Wood frame construction; Metal roof
  • Exterior features: Covered porch

Interior

  • Kitchen: Electric Range
  • Bedrooms: Three bedrooms on the first floor (approximately 10 x 12, 10 x 12, and 10 x 17)
  • Bathrooms: One full bathroom
  • Heating & cooling: Window unit(s) for cooling
  • Interior features: Bonus room

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 $129k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/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 $129k (0.1% below list).
  • Recommended offer: $114k (12.0% 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.
  • Zoned schools: Grand Ridge School (math 55% / reading 54%, grade B-, #183 of 571 statewide, top 34%, 326 students, 50% FRL).
  • Market conditions: 37 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 ($892 loan paydown + $258 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 ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.00%
Cap rate
7.87%
Cash-on-cash
5.64%
DSCR
1.25
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$44,895
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7966 Old Spanish Trl 0.32mi 2/2.0 (-1) 1,158 (+6%) 17mo $47,000 $41 52
7972 Old Spanish Trl 0.34mi 2/2.0 (-1) 1,256 (+15%) 9mo $51,500 $41 44
2098 River Rd 0.67mi 2/1.0 (-1) 1,028 (-6%) 14mo $26,000 $25 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
2.3%
Equity multiple
1.11×
Total profit
$4,060
Equity at exit
$38,751
10-year hold
IRR
7.6%
Equity multiple
1.84×
Total profit
$30,459
Equity at exit
$47,625

Cash invested: $36,120 (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
37
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,289 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$118 /mo · $1,418/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$103

Break-even live

Break-even rent $1,158
Max offer price $129,000
Occupancy floor 87%

Sensitivity live

Price -10% $176 -5% $140 +0% $103 +5% $67 +10% $30
Rent -10% $2 -5% $52 +0% $103 +5% $154 +10% $205
Rate -1.0pp $168 -0.5pp $136 base $103 +0.5pp $70 +1.0pp $36

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
$32,250
Closing costs
$3,870
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 19 events

  1. 2026-06-21
    days on market $129,000 Active 224 DOM
  2. 2026-06-21
    days on market $129,000 Active 223 DOM
  3. 2026-06-18
    days on market $129,000 Active 221 DOM
  4. 2026-06-17
    days on market $129,000 Active 220 DOM
  5. 2026-06-16
    days on market $129,000 Active 219 DOM
  6. 2026-06-15
    days on market $129,000 Active 218 DOM
  7. 2026-06-13
    days on market $129,000 Active 216 DOM
  8. 2026-06-12
    days on market $129,000 Active 215 DOM
  9. 2026-06-09
    days on market $129,000 Active 212 DOM
  10. 2026-06-08
    days on market $129,000 Active 211 DOM
  11. 2026-06-07
    days on market $129,000 Active 210 DOM
  12. 2026-06-04
    days on market $129,000 Active 206 DOM
  13. 2026-06-02
    days on market $129,000 Active 205 DOM
  14. 2026-06-01
    days on market $129,000 Active 204 DOM
  15. 2026-05-31
    days on market $129,000 Active 203 DOM
  16. 2026-05-31
    days on market $129,000 Active 202 DOM
  17. 2026-03-31
    status Active
  18. 2026-03-12
    status Pending
  19. 2025-10-06
    listed $129,000 Active

ⓘ 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
$1,418 · $118/mo
Projected year-2 tax
$1,418 · $118/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 18 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
$15,466
− Mortgage interest
−$7,226
− Property taxes
−$1,418
− Insurance
−$1,442
− Repairs & maintenance
−$1,237
− Management
−$1,237
− Depreciation
−$3,753
Taxable loss
−$847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$203
After-tax cash flow
$1,444/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

3 events — show timeline
  • 2026-03-31 Relisted CPARMLS
  • 2026-03-12 Pending CPARMLS
  • 2025-10-06 Listed $129,000 CPARMLS

Property tax history

+19.4%/yr

Latest (2025): $1,418 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…