CashFlowRE
Sign in Sign up
6262 Churchill Cir
D- Composite 38.78
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 +10.4/30.0
  • ARV discount +8.2/15.0
  • Schools +5.3/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • DSCR +3.0/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$297,500

6262 Churchill Cir · Bagdad, FL 32583
4 bd · 2.0 ba · 1,830 sqft · SingleFamily public records · 71 Days on market
Built 2019 5,662 sqft lot Est $302k · at est. $20/mo HOA · 1% of rent ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 4 bedroom BRICK home located in family friendly neighborhood WITH SIDEWALKS of Monticello Estates. Location is ideal being near the Milton/Pace line with easy access to I-10, Pensacola, Whiting Field, Tanglewood golf course, Pace shopping and more! This 2019 home is practically new so all the major systems are good! In addition, this CARPET FREE home gives you peace of mind and ease of cleaning! Technology? The Smart Home System feature allows managing garage door, locks, alarm system, lights, and video doorbell via app. Upon entry, the large entry hall welcomes you to this spacious home! Plenty of bedrooms allow for office space if needed and the open concept kitchen/living/dining give the space a cohesive feel. The covered backyard patio leads to a generous backyard (fully fence backyard (fully fenced) with plenty of space to add a garden, swing, firepit, or even a pool! Come take a look!

Key facts

  • Covered back patio
  • Fully fenced yard
  • Easy access to i-10

Tags

EASY ACCESS TO I-10EASY ACCESS TO HWY 90COVERED BACK PATIOFULLY FENCED YARD

Property features AI

Finance

  • Other: Lot dimensions about 50 x 117
  • HOA & community: Homeowners association with an annual fee (approximately $234/year) covering association services

Exterior

  • Parking: Attached 2-car garage; Two covered parking spaces (total 2 spaces)
  • Security: Security system
  • Utilities: Public sewer; Circuit breakers and copper wiring for electric
  • Home design: Single-story brick and frame home; Entry level: one level; Resale property; Homestead exempt; Ridge vent for ventilation
  • Construction: Shingle roof; Slab foundation; Built with brick and frame construction
  • Exterior features: Covered patio/porch; Back yard fencing; Paved public road access; Interior lot

Interior

  • Kitchen: Laminate counters; Pantry; Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: Master bedroom on the first floor (approx. 12 x 15); Additional bedrooms on the first floor (one approx. 11 x 10.5, another approx. 11.1 x 10.4)
  • Flooring: Laminate / simulated wood flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Ceiling fan(s) for cooling
  • Interior features: Ceiling fans; Recessed lighting; Blinds and shutters

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 4-bed/2.0-bath single-family listed at $298k.

Deal economics

  • At list price, monthly cash flow is $-157 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $270k (9.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $221k (25.7% below list).
  • Recommended offer: $221k (25.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#571 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Santa Rosa (suburban): math 63% / reading 60% proficiency, ranked #8 of 73 in FL (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.5%/yr); 806 active listings in the ZIP; 4 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; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($85k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Santa Rosa County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($280k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: 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 $220,951 (25.7% 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 71 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
5.66%
Cash-on-cash
-2.27%
DSCR
0.90
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$301,950
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6414 Churchill Cir 0.10mi 4/2.0 1,830 (0%) 1mo $280,000 $153 95
6395 Churchill Cir 0.14mi 4/2.0 1,830 (0%) 0mo $275,000 $150 93
6520 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 0mo $292,000 $163 63
6504 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 1mo $299,900 $168 63
6524 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 1mo $294,900 $165 63
6396 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 1mo $294,900 $165 63
6488 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 1mo $294,900 $165 62
6480 Firefly Dr 0.70mi 4/2.0 1,787 (-2%) 2mo $295,800 $166 62
4081 Audiss Rd 0.56mi 3/2.0 (-1) 1,577 (-14%) 1mo $230,000 $146 45
6500 Firefly Dr 0.70mi 5/3.0 (+1) 2,012 (+10%) 1mo $309,900 $154 41
6472 Firefly Dr 0.71mi 5/3.0 (+1) 2,012 (+10%) 1mo $307,900 $153 40
6516 Firefly Dr 0.70mi 3/2.0 (-1) 1,568 (-14%) 1mo $279,900 $179 38

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

Projected returns pro-forma

-3.0% appreciation · 4.53% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.34×
Total profit
$-54,843
Equity at exit
$44,358
10-year hold
IRR
-8.4%
Equity multiple
0.44×
Total profit
$-46,295
Equity at exit
$25,722

Cash invested: $83,300 (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 32583

Home prices YoY
-11.3%
Rents YoY
4.5%
Active inventory
806
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,210 medium interval (Pro) →
Mortgage (P&I)
$1,560
Tax from tax record
$199 /mo · $2,386/yr
Insurance
$124
HOA
$20
Vacancy / Maint / Mgmt
$464
Net cashflow
$-157

Break-even live

Break-even rent $2,409
Max offer price $269,688
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
$74,375
Closing costs
$8,925
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4170 Roosevelt Way Milton, FL 3.0 2.0 1760 $1,850 $1.05 23d 1 0.14mi
6607 Woodbury Forest Dr Milton, FL 4.0 2.0 1680 $1,900 $1.13 23d 1 0.40mi
6304 Firefly Dr Milton, FL 5.0 3.0 2012 $2,300 $1.14 23d 1 0.51mi
6317 Firefly Dr Milton, FL 4.0 2.0 1439 $2,000 $1.39 21d 1 0.54mi

HOA detail

Monthly dues
$20 · $240/yr
Likely covers
pool

Listing history 19 events

  1. 2026-05-31
    days on market $297,500 Active 71 DOM
  2. 2026-04-02
    price $297,500
    Show marketing remark (912 chars)

    Spacious 4 bedroom BRICK home located in family friendly neighborhood WITH SIDEWALKS of Monticello Estates. Location is ideal being near the Milton/Pace line with easy access to I-10, Pensacola, Whiting Field, Tanglewood golf course, Pace shopping and more! This 2019 home is practically new so all the major systems are good! In addition, this CARPET FREE home gives you peace of mind and ease of cleaning! Technology? The Smart Home System feature allows managing garage door, locks, alarm system, lights, and video doorbell via app. Upon entry, the large entry hall welcomes you to this spacious home! Plenty of bedrooms allow for office space if needed and the open concept kitchen/living/dining give the space a cohesive feel. The covered backyard patio leads to a generous backyard (fully fence backyard (fully fenced) with plenty of space to add a garden, swing, firepit, or even a pool! Come take a look!

  3. 2026-04-02
    price $297,500 912-char remark
    Show marketing remark (912 chars)

    Spacious 4 bedroom BRICK home located in family friendly neighborhood WITH SIDEWALKS of Monticello Estates. Location is ideal being near the Milton/Pace line with easy access to I-10, Pensacola, Whiting Field, Tanglewood golf course, Pace shopping and more! This 2019 home is practically new so all the major systems are good! In addition, this CARPET FREE home gives you peace of mind and ease of cleaning! Technology? The Smart Home System feature allows managing garage door, locks, alarm system, lights, and video doorbell via app. Upon entry, the large entry hall welcomes you to this spacious home! Plenty of bedrooms allow for office space if needed and the open concept kitchen/living/dining give the space a cohesive feel. The covered backyard patio leads to a generous backyard (fully fence backyard (fully fenced) with plenty of space to add a garden, swing, firepit, or even a pool! Come take a look!

  4. 2026-03-20
    listed $305,000 Active
    Show marketing remark (912 chars)

    Spacious 4 bedroom BRICK home located in family friendly neighborhood WITH SIDEWALKS of Monticello Estates. Location is ideal being near the Milton/Pace line with easy access to I-10, Pensacola, Whiting Field, Tanglewood golf course, Pace shopping and more! This 2019 home is practically new so all the major systems are good! In addition, this CARPET FREE home gives you peace of mind and ease of cleaning! Technology? The Smart Home System feature allows managing garage door, locks, alarm system, lights, and video doorbell via app. Upon entry, the large entry hall welcomes you to this spacious home! Plenty of bedrooms allow for office space if needed and the open concept kitchen/living/dining give the space a cohesive feel. The covered backyard patio leads to a generous backyard (fully fence backyard (fully fenced) with plenty of space to add a garden, swing, firepit, or even a pool! Come take a look!

  5. 2026-03-20
    listed $305,000 Active 912-char remark
    Show marketing remark (912 chars)

    Spacious 4 bedroom BRICK home located in family friendly neighborhood WITH SIDEWALKS of Monticello Estates. Location is ideal being near the Milton/Pace line with easy access to I-10, Pensacola, Whiting Field, Tanglewood golf course, Pace shopping and more! This 2019 home is practically new so all the major systems are good! In addition, this CARPET FREE home gives you peace of mind and ease of cleaning! Technology? The Smart Home System feature allows managing garage door, locks, alarm system, lights, and video doorbell via app. Upon entry, the large entry hall welcomes you to this spacious home! Plenty of bedrooms allow for office space if needed and the open concept kitchen/living/dining give the space a cohesive feel. The covered backyard patio leads to a generous backyard (fully fence backyard (fully fenced) with plenty of space to add a garden, swing, firepit, or even a pool! Come take a look!

  6. 2023-06-29
    soldstatus $288,000
  7. 2023-06-23
    soldstatus $288,000 Sold 1872-char remark
    Show marketing remark (1872 chars)

    This four-bedroom, two-bathroom home is in the established neighborhood of Monticello Estates. With easy access to interstate 10, making it a great location to Pensacola and the surrounding military bases. This one level, four-sided brick home features Smart Home System Technology and other amenities. Smart home features which allow you to open and close the garage door, unlock or lock the front door, access the alarm system, turn on/off lights in the home and access the video front doorbell all in a single application on your phone and can be integrated with Alexa as well. Upon entering the home, the foyer will lead you to two bedrooms on the left. These bedrooms share a full hallway bath which features a tub and shower combination, single vanity sink with laminate countertops, and vinyl floors. The third bedroom, features wood like laminate floors. The kitchen is a great space for cooking holiday meals, and those holiday meals can be enjoyed in the dining area. The kitchen features stain-steel appliances, laminate counter tops, a pantry, vinyl floors, dark brown cabinets, and a breakfast bar. The living room features vinyl floors and is open to the kitchen and dining areas making this an ideal place to entertain all your family and friends. The master suite is off the living room, provides ample space with a surprisingly large master bathroom. The master bathroom features a double vanity, walk-in shower, large linen closet, water closet and a spacious walk-in closet. The home features are low maintenance with a full brick exterior, durable flooring and neutral paint colors. No carpet in this home. With its covered patio and fully fenced backyard, it is the ideal space for child and pets to play, grilling or simply enjoying Florida evenings outside. 2 car garage. Come take a tour of this home for yourself and see how much it has to offer!

  8. 2023-06-10
    status Pending 1872-char remark
    Show marketing remark (1872 chars)

    This four-bedroom, two-bathroom home is in the established neighborhood of Monticello Estates. With easy access to interstate 10, making it a great location to Pensacola and the surrounding military bases. This one level, four-sided brick home features Smart Home System Technology and other amenities. Smart home features which allow you to open and close the garage door, unlock or lock the front door, access the alarm system, turn on/off lights in the home and access the video front doorbell all in a single application on your phone and can be integrated with Alexa as well. Upon entering the home, the foyer will lead you to two bedrooms on the left. These bedrooms share a full hallway bath which features a tub and shower combination, single vanity sink with laminate countertops, and vinyl floors. The third bedroom, features wood like laminate floors. The kitchen is a great space for cooking holiday meals, and those holiday meals can be enjoyed in the dining area. The kitchen features stain-steel appliances, laminate counter tops, a pantry, vinyl floors, dark brown cabinets, and a breakfast bar. The living room features vinyl floors and is open to the kitchen and dining areas making this an ideal place to entertain all your family and friends. The master suite is off the living room, provides ample space with a surprisingly large master bathroom. The master bathroom features a double vanity, walk-in shower, large linen closet, water closet and a spacious walk-in closet. The home features are low maintenance with a full brick exterior, durable flooring and neutral paint colors. No carpet in this home. With its covered patio and fully fenced backyard, it is the ideal space for child and pets to play, grilling or simply enjoying Florida evenings outside. 2 car garage. Come take a tour of this home for yourself and see how much it has to offer!

  9. 2023-05-10
    historical Contingent 1872-char remark
    Show marketing remark (1872 chars)

    This four-bedroom, two-bathroom home is in the established neighborhood of Monticello Estates. With easy access to interstate 10, making it a great location to Pensacola and the surrounding military bases. This one level, four-sided brick home features Smart Home System Technology and other amenities. Smart home features which allow you to open and close the garage door, unlock or lock the front door, access the alarm system, turn on/off lights in the home and access the video front doorbell all in a single application on your phone and can be integrated with Alexa as well. Upon entering the home, the foyer will lead you to two bedrooms on the left. These bedrooms share a full hallway bath which features a tub and shower combination, single vanity sink with laminate countertops, and vinyl floors. The third bedroom, features wood like laminate floors. The kitchen is a great space for cooking holiday meals, and those holiday meals can be enjoyed in the dining area. The kitchen features stain-steel appliances, laminate counter tops, a pantry, vinyl floors, dark brown cabinets, and a breakfast bar. The living room features vinyl floors and is open to the kitchen and dining areas making this an ideal place to entertain all your family and friends. The master suite is off the living room, provides ample space with a surprisingly large master bathroom. The master bathroom features a double vanity, walk-in shower, large linen closet, water closet and a spacious walk-in closet. The home features are low maintenance with a full brick exterior, durable flooring and neutral paint colors. No carpet in this home. With its covered patio and fully fenced backyard, it is the ideal space for child and pets to play, grilling or simply enjoying Florida evenings outside. 2 car garage. Come take a tour of this home for yourself and see how much it has to offer!

  10. 2023-04-29
    price $285,000 1872-char remark
    Show marketing remark (1872 chars)

    This four-bedroom, two-bathroom home is in the established neighborhood of Monticello Estates. With easy access to interstate 10, making it a great location to Pensacola and the surrounding military bases. This one level, four-sided brick home features Smart Home System Technology and other amenities. Smart home features which allow you to open and close the garage door, unlock or lock the front door, access the alarm system, turn on/off lights in the home and access the video front doorbell all in a single application on your phone and can be integrated with Alexa as well. Upon entering the home, the foyer will lead you to two bedrooms on the left. These bedrooms share a full hallway bath which features a tub and shower combination, single vanity sink with laminate countertops, and vinyl floors. The third bedroom, features wood like laminate floors. The kitchen is a great space for cooking holiday meals, and those holiday meals can be enjoyed in the dining area. The kitchen features stain-steel appliances, laminate counter tops, a pantry, vinyl floors, dark brown cabinets, and a breakfast bar. The living room features vinyl floors and is open to the kitchen and dining areas making this an ideal place to entertain all your family and friends. The master suite is off the living room, provides ample space with a surprisingly large master bathroom. The master bathroom features a double vanity, walk-in shower, large linen closet, water closet and a spacious walk-in closet. The home features are low maintenance with a full brick exterior, durable flooring and neutral paint colors. No carpet in this home. With its covered patio and fully fenced backyard, it is the ideal space for child and pets to play, grilling or simply enjoying Florida evenings outside. 2 car garage. Come take a tour of this home for yourself and see how much it has to offer!

  11. 2023-04-19
    listed $305,000 Active 1872-char remark
    Show marketing remark (1872 chars)

    This four-bedroom, two-bathroom home is in the established neighborhood of Monticello Estates. With easy access to interstate 10, making it a great location to Pensacola and the surrounding military bases. This one level, four-sided brick home features Smart Home System Technology and other amenities. Smart home features which allow you to open and close the garage door, unlock or lock the front door, access the alarm system, turn on/off lights in the home and access the video front doorbell all in a single application on your phone and can be integrated with Alexa as well. Upon entering the home, the foyer will lead you to two bedrooms on the left. These bedrooms share a full hallway bath which features a tub and shower combination, single vanity sink with laminate countertops, and vinyl floors. The third bedroom, features wood like laminate floors. The kitchen is a great space for cooking holiday meals, and those holiday meals can be enjoyed in the dining area. The kitchen features stain-steel appliances, laminate counter tops, a pantry, vinyl floors, dark brown cabinets, and a breakfast bar. The living room features vinyl floors and is open to the kitchen and dining areas making this an ideal place to entertain all your family and friends. The master suite is off the living room, provides ample space with a surprisingly large master bathroom. The master bathroom features a double vanity, walk-in shower, large linen closet, water closet and a spacious walk-in closet. The home features are low maintenance with a full brick exterior, durable flooring and neutral paint colors. No carpet in this home. With its covered patio and fully fenced backyard, it is the ideal space for child and pets to play, grilling or simply enjoying Florida evenings outside. 2 car garage. Come take a tour of this home for yourself and see how much it has to offer!

  12. 2021-05-28
    soldstatus $247,000 Sold
  13. 2021-05-28
    soldstatus $247,000
  14. 2021-05-12
    status Pending
  15. 2021-05-07
    listed $239,000 Active
  16. 2019-06-25
    soldstatus $193,800
  17. 2019-04-30
    listed $189,900
  18. 2018-08-10
    soldstatus $2,767,500
  19. 2011-03-02
    soldstatus $580,000

ⓘ 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
$2,386 · $199/mo
Projected year-2 tax
$2,469 · $206/mo
Expected delta
+$83/yr (+$7/mo · 3.5%)

ⓘ 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 10/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$26,514
− Mortgage interest
−$16,665
− Property taxes
−$2,386
− Insurance
−$1,488
− Repairs & maintenance
−$2,121
− Management
−$2,121
− HOA
−$240
− Depreciation
−$8,655
Taxable loss
−$7,161
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,719
After-tax cash flow
$-171/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
Santa Rosa
NCES district ID
1201650
Math proficiency
63% ▼ -6.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$58,161
Composite
53.12/100
National rank
#1511
State rank
#8 of 73 in FL

Livability — Bagdad

Score
67/100
State rank
#571
US rank
#10887

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bagdad, FL
County
Santa Rosa County · 194,764 people
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
31,828
Household income
$85,440
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
122.0

Population outlook (Santa Rosa County) Hauer SSP2

Today (2025)
195,978 people
By 2030
209,782 · +7.0%
By 2040
235,293 · +20.1%
By 2050
256,408 · +30.8%
By 2075
298,074 · +52.1%
By 2100
303,216 · +54.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 11% Two or more races 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2% Cuban 1%
Common ancestry
Italian 3% Slovak 2% Serbian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3%

Political lean MEDSL · Santa Rosa

2024 margin
Solid R (+51.0) · D 24.1% · R 75.0%
2008→2024 swing
-3.0pp toward R · 2008: -47.9pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+46.5 2016: R+53.5 2012: R+52.6 2008: R+47.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.35%
Current HPI
301.8819
Rent YoY
▲ 4.53%
Metro
Pensacola-Ferry Pass-Brent, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-48.7% since first listed
18 events — show timeline
  • 2026-04-02 Price Changed $297,500 PARMLS
  • 2026-04-02 Price Changed $297,500 NAMLS
  • 2026-03-20 Listed $305,000 NAMLS
  • 2026-03-20 Listed $305,000 PARMLS
  • 2023-06-29 Sold (Public Records) $288,000 Public Records
  • 2023-06-23 Sold (MLS) $288,000 PARMLS
  • 2023-06-10 Pending PARMLS
  • 2023-05-10 Contingent PARMLS
  • 2023-04-29 Price Changed $285,000 PARMLS
  • 2023-04-19 Listed $305,000 PARMLS
  • 2021-05-28 Sold (Public Records) $247,000 Public Records
  • 2021-05-28 Sold (MLS) $247,000 PARMLS
  • 2021-05-12 Pending PARMLS
  • 2021-05-07 Listed $239,000 PARMLS
  • 2019-06-25 Sold (MLS) $193,800 PARMLS
  • 2019-04-30 Listed $189,900 PARMLS
  • 2018-08-10 Sold (Public Records) $2,767,500 Public Records
  • 2011-03-02 Sold (Public Records) $580,000 Public Records

Property tax history

+32.8%/yr

Latest (2025): $2,386 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…