CashFlowRE
Sign in Sign up
9 Palmira Rd
F Composite 33.14
Why this score? — see what drove the F 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 +8.1/30.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$249,000

9 Palmira Rd · DeBary, FL 32713
2 bd · 2.0 ba · 750 sqft · SingleFamily public records · 1 Days on market
Built 1951 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Virtually Staged. Welcome home to 9 Palmira Road, a stunningly updated oasis in the heart of DeBary, Florida. This move-in-ready property offers 2 bedrooms, 2 bathrooms, and a versatile den perfect for a home office, gym, or hobby room. Step inside to discover a bright, modern interior featuring fresh paint (2026) that beautifully highlights the home's recent 2023 remodel. Enjoy ultimate peace of mind with a long list of premium capital upgrades completed in 2023, including a brand-new AC system, complete home repiping, and a state-of-the-art water filtration system. The spacious layout flows seamlessly into the ultimate outdoor retreat—a large, fully fenced backyard offering endless

Key facts

  • Brand-new ac system
  • Versatile den
  • 0.26 acre lot

Tags

VERSATILE DENPREMIUM CAPITAL UPGRADESBRAND-NEW AC SYSTEMCOMPLETE HOME REPIPINGFULLY FENCED BACKYARD

Property features AI

Finance

  • Other: Property type: Residential, single family; Zoning: R-3; Unfurnished
  • Financial info: Lease restrictions apply
  • HOA & community: No association; Development: Plantation Estates

Exterior

  • Utilities: Private well water source; Septic tank sewer; Cable available
  • Home design: Single-family residence; One story; Faces north
  • Construction: Stucco exterior; Shingle roof; Block foundation; Built on a lot of about 0.26 acres
  • Exterior features: Asphalt road access; Lot dimensions approximately 75 x 150

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Open living room/dining room layout; Blinds and shutters
  • Laundry & utility: Washer hookup

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 2-bed/2.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-245 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $206k (17.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (26.0% below list).
  • Recommended offer: $184k (26.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.8% in DeBary — 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 73/100 on livability (#312 in FL) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety D-.
  • 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.
  • Zoned schools: Enterprise Elementary School (math 47% / reading 42%, grade F, #1,288 of 2,144 statewide, top 62%, 588 students, 66% FRL); University High School (math 28% / reading 46%, grade F, #340 of 667 statewide, top 52%, 2,901 students, 49% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 273 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 16y ago 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.
  • Current owner paid $132k; list at $249k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,158 (26.0% 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. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.74%
Cap rate
5.11%
Cash-on-cash
-4.22%
DSCR
0.81
GRM
11.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.89% rent growth · sell at horizon

5-year hold
IRR
-24.6%
Equity multiple
0.17×
Total profit
$-57,996
Equity at exit
$37,127
10-year hold
IRR
-23.8%
Equity multiple
-0.13×
Total profit
$-78,727
Equity at exit
$21,529

Cash invested: $69,720 (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 32713

Rents YoY
1.9%
Active inventory
273
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,842 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$291 /mo · $3,488/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$-245

Break-even live

Break-even rent $2,152
Max offer price $205,654
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
$62,250
Closing costs
$7,470
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
127 Debary Dr Debary, FL 3.0 2.0 1015 $2,295 $2.26 23d 1 0.31mi

Listing history 2 events

  1. 2026-06-19
    remarks 693-char remark
  2. 2026-06-19
    listed $249,000 Active 1 DOM

ⓘ 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
$3,488 · $291/mo
Projected year-2 tax
$3,488 · $291/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$22,099
− Mortgage interest
−$13,948
− Property taxes
−$3,488
− Insurance
−$1,245
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$7,244
Taxable loss
−$7,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,767
After-tax cash flow
$-1,178/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
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL

Livability — DeBary

Score
73/100
State rank
#312
US rank
#5314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
DeBary, FL
County
Volusia County · 556,871 people
City population
22,884
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
22,884
Household income
$88,500
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
265.0

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 17% Two or more races 6% Black 5% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 1%
Common ancestry
Lithuanian 2% Romanian 2% Serbian 2%
Foreign-born
8% · Canada, Vietnam, South Korea
Languages at home
87% English-only · Spanish 10% Vietnamese 2% Other Indo-European 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -247.35%
Current HPI
294.803
Rent YoY
▲ 1.89%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1815.4% since first listed
10 events — show timeline
  • 2026-06-18 Listed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2018-05-10 Sold (Public Records) $132,500 Public Records
  • 2010-10-07 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2010-04-07 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2003-08-07 Sold (Public Records) $78,375 Public Records
  • 2003-06-04 Sold (Public Records) $66,200 Public Records
  • 1997-08-18 Sold (Public Records) $44,000 Public Records
  • 1996-07-02 Sold (Public Records) $32,300 Public Records
  • 1991-02-01 Sold (Public Records) $32,000 Public Records
  • 1981-02-01 Sold (Public Records) $13,000 Public Records

Property tax history

+10.6%/yr

Latest (2025): $3,488 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…