CashFlowRE
Sign in Sign up
18905 NW 250th St
C Composite 56.18
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

18905 NW 250th St · High Springs, FL 32643
4 bd · 3.0 ba · 1,976 sqft · Manufactured public records · 1 Days on market
Built 2008 0.53 ac lot

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

Listing remarks MLS

Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

Key facts

  • Walk-in closet
  • Split floor plan
  • Ensuite bath

Tags

CORNER LOTNO HOAOUTDOOR SPACESPLIT FLOOR PLANWALK-IN CLOSETENSUITE BATH

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/3.0-bath manufactured listed at $235k.

Deal economics

  • At list price, monthly cash flow is $405 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Cap rate 8.4% vs local median 4.0% in High Springs — 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 68/100 on livability (#506 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D, amenities F, commute F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 189 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($83k/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 $7k of value loss. Plan a longer hold.
  • Alachua County population projected at +26% 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.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $65k (22%) 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; major 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 $235,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.10%
Cap rate
8.36%
Cash-on-cash
7.38%
DSCR
1.33
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-12,266
Equity at exit
$35,039
10-year hold
IRR
4.7%
Equity multiple
1.34×
Total profit
$22,676
Equity at exit
$20,319

Cash invested: $65,800 (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 32643

Home prices YoY
-5.5%
Active inventory
189
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,575 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$299 /mo · $3,593/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$405

Break-even live

Break-even rent $2,063
Max offer price $235,000
Occupancy floor 79%

Sensitivity live

Price -10% $538 -5% $471 +0% $405 +5% $338 +10% $272
Rent -10% $201 -5% $303 +0% $405 +5% $506 +10% $608
Rate -1.0pp $523 -0.5pp $464 base $405 +0.5pp $344 +1.0pp $282

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
$58,750
Closing costs
$7,050
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
19688 NW 229th St High Springs, FL 4.0 2.0 2296 $2,400 $1.05 14d 1 1.23mi

Listing history 14 events

  1. 2026-06-19
    pricestatusdays on marketlisting id $235,000 Active 1 DOM
  2. 2026-05-15
    historical
  3. 2026-03-04
    status Active
  4. 2026-03-04
    price $269,900
  5. 2025-12-25
    price $289,900
  6. 2025-10-29
    listed $299,900 Active
  7. 2022-01-24
    soldstatus $210,000
  8. 2022-01-21
    status Pending 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  9. 2022-01-21
    soldstatus $210,000 Closed 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  10. 2022-01-13
    status Active 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  11. 2021-10-28
    status Pending 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  12. 2021-10-13
    price $199,900 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  13. 2021-09-21
    listed $215,000 Active 680-char remark
    Show marketing remark (680 chars)

    Beautifully, just renovated inside and out 2009 DWMH on over half an acre in desirable High Springs. With 5 large bedrooms all with walk-in closets and 3 full baths, separate living/family rooms and dining space there''s plenty of room for everyone. 2021 complete interior paint throughout, new LVP throughout, new kitchen, washer/dryer included, AC serviced, all new fixtures/ceiling fans, new hardware/blinds throughout, new steps at all 3 entrances, new skirting/siding/exterior paint, and completely re-keyed for the brand new owners to-be. Just minutes from the area''s gorgeous springs and only 20 minutes to Gainesville, this perfect little oasis is not going to last long!

  14. 2007-09-28
    soldstatus $21,500

ⓘ 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
$3,593 · $299/mo
Projected year-2 tax
$3,593 · $299/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 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 · 5 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
$30,902
− Mortgage interest
−$13,164
− Property taxes
−$3,593
− Insurance
−$1,175
− Repairs & maintenance
−$2,472
− Management
−$2,472
− Depreciation
−$6,836
Taxable income
$1,189
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$285
After-tax cash flow
$4,570/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — High Springs

Score
68/100
State rank
#506
US rank
#9346

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Springs, FL
County
Alachua County · 218,005 people
City population
11,953
Metro
Gainesville, FL
Population (ZIP)
11,953
Household income
$83,386
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
150.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Cuban 1%
Common ancestry
Slovak 5% Italian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.02%
Current HPI
308.0178
Rent YoY
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1155.3% since first listed
13 events — show timeline
  • 2026-05-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Price Changed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-25 Price Changed $289,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-29 Listed $299,900 Stellar MLS as Distributed by MLS Grid
  • 2022-01-24 Sold (Public Records) $210,000 Public Records
  • 2022-01-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-01-21 Sold (MLS) $210,000 Stellar MLS as Distributed by MLS Grid
  • 2022-01-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-10-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-10-13 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2021-09-21 Listed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2007-09-28 Sold (Public Records) $21,500 Public Records

Property tax history

+14.3%/yr

Latest (2025): $3,593 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…