2 bd · 2.0 ba ·
1,120 sqft ·
Built 1978
· SingleFamily
· Active
· 105 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,719/mo
Mortgage (P&I)
−$354
Tax + insurance
−$112
HOA
−$0
Vac / Maint / Mgmt
−$361
Net cashflow
$891/mo
Annual
$10,698/yr
Cap rate
22.14%
Cash-on-cash
56.60%
DSCR
3.52
1% rule
2.55%
Cash to close
$18,900
Investor read
This is a 2-bed/2.0-bath single-family listed at $68k. Condition is rated good.
At list price, monthly cash flow is $891 ($11k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $68k).
It's been on market 105 days — a 9% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $61k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $467 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 68/100 on livability (#498 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime B; Watch: schools D+, amenities F, commute F.
Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: Rents rising (+2.8%/yr); 662 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
At projected returns (-3.0% appreciation + 2.8% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-HWRT3W398P6084
· Data 2 days agocashflowre.app · 2026-05-29