CashFlowRE
Sign in Sign up
1317 Carr St
B+ Composite 76.46
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

1317 Carr St · Palatka, FL 32177
3 bd · 1.0 ba · 1,045 sqft · SingleFamily public records · 18 Days on market
Built 1930 5,227 sqft lot Est $136k · 49% under

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

Listing remarks MLS

Great investment. Currently rented. Needs repairs. Sold as is. House next door also available. Watch for step-up in hallway!! 10' ceilings, wood floors need refinishing.

Key facts

  • St johns river
  • One story bungalow
  • Total restoration

Tags

ONE STORY BUNGALOWEASY ACCESS TO DOWNTOWNST JOHNS RIVERRAVINE GARDENS STATE PARKTOTAL RESTORATION

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: 100 amp electric service; Public sewer; Cable available; Electricity available and connected; Natural gas available; Sewer connected; Water available and connected
  • Home design: Single-family residence; One story; Entry at level 1; South-facing; Property is attached
  • Construction: Wood siding; Metal roof
  • Exterior features: Front porch; City street frontage; Asphalt road surface; Sidewalks in the community

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring; Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall/window air conditioning units; No central heating
  • Interior features: Primary bedroom on the ground floor
  • Laundry & utility: Unfurnished (no washer/dryer included)

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 $70k.

Deal economics

  • At list price, monthly cash flow is $693 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#839 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime D, amenities F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Palatka Jr - Sr High School (math 13% / reading 30%, grade F, #546 of 667 statewide, top 82%, 1,639 students, 64% FRL).
  • Zoned-school proficiency averages 22% at this address vs 36% district-wide (-15 pts) — the specific schools serving this property underperform the Putnam average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.2%/yr); 319 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.2% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y 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 $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
2.29%
Cap rate
18.20%
Cash-on-cash
42.52%
DSCR
2.89
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$135,850
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1304 President St 0.19mi 3/1.0 1,068 (+2%) 1mo $175,000 $164 86
1510 Laurel St 0.16mi 3/1.0 1,080 (+3%) 4mo $165,000 $153 84
1510 President St 0.27mi 3/1.0 1,036 (-1%) 6mo $101,793 $98 82
805 S 15th St 0.29mi 3/1.0 1,054 (+1%) 6mo $175,000 $166 80
1319 Carr St 0.01mi 4/2.0 (+1) 1,121 (+7%) 0mo $80,000 $71 78
220 S 14th St 0.10mi 3/2.0 988 (-6%) 7mo $125,000 $127 76
1001 Cleveland Ave 0.56mi 3/1.0 980 (-6%) 2mo $125,000 $128 61
2121 Oak St 0.52mi 2/1.0 (-1) 1,110 (+6%) 3mo $45,000 $41 58
709 N 11th St 0.71mi 3/1.0 1,000 (-4%) 3mo $156,500 $157 57
2207 Laurel St 0.54mi 2/1.0 (-1) 1,107 (+6%) 4mo $200,000 $181 57
2213 Gillis St 0.59mi 2/1.0 (-1) 952 (-9%) 7mo $79,000 $83 46
2404 Crill Ave 0.65mi 2/1.5 (-1) 1,193 (+14%) 3mo $154,900 $130 37

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 · 2.23% rent growth · sell at horizon

5-year hold
IRR
38.4%
Equity multiple
2.62×
Total profit
$31,686
Equity at exit
$10,422
10-year hold
IRR
44.5%
Equity multiple
5.08×
Total profit
$79,809
Equity at exit
$6,044

Cash invested: $19,572 (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 32177

Home prices YoY
-28.1%
Rents YoY
2.2%
Active inventory
319
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,598 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$173 /mo · $2,081/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$693

Break-even live

Break-even rent $720
Max offer price $69,900
Occupancy floor 52%

Sensitivity live

Price -10% $733 -5% $713 +0% $693 +5% $674 +10% $654
Rent -10% $567 -5% $630 +0% $693 +5% $757 +10% $820
Rate -1.0pp $729 -0.5pp $711 base $693 +0.5pp $675 +1.0pp $657

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
$17,475
Closing costs
$2,097
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1510 Laurel St Palatka, FL 3.0 1.0 1080 $1,659 $1.54 5d 1 0.15mi
1010 Bronson St Apt 12 Palatka, FL 2.0 1.0 700 $1,095 $1.56 5d 1 0.65mi
2113 Silver Lake Dr Palatka, FL 2.0 1.0 988 $1,500 $1.52 24d 1 0.73mi
716 Bronson St Palatka, FL 3.0 1.0 900 $1,175 $1.31 24d 1 0.74mi
509 Bronson St Palatka, FL 4.0 2.0 1260 $1,725 $1.37 5d 1 0.83mi
105 N 2nd St Palatka, FL 2.0 2.0 924 $1,650 $1.79 24d 1 0.86mi
1510 Cleveland Ave Palatka, FL 2.0 1.0 916 $1,350 $1.47 24d 1 0.90mi
1511 S Palm Ave Unit 4 Palatka, FL 3.0 1.0 1224 $1,250 $1.02 24d 1 1.21mi
1906 Roselle Ave Palatka, FL 4.0 2.0 1100 $2,100 $1.91 18d 1 1.26mi

Listing history 8 events

  1. 2026-05-08
    status Pending
  2. 2026-05-01
    status Active
  3. 2026-04-23
    historical Active Under Contract
  4. 2026-04-20
    listed $69,900 Active
  5. 2005-05-27
    soldstatus $49,900 174-char remark
    Show marketing remark (174 chars)

    Great investment. Currently rented. Needs repairs. Sold as is. House next door also available. Watch for step-up in hallway!! 10' ceilings, wood floors need refinishing.

  6. 2005-02-05
    listed $39,900 174-char remark
    Show marketing remark (174 chars)

    Great investment. Currently rented. Needs repairs. Sold as is. House next door also available. Watch for step-up in hallway!! 10' ceilings, wood floors need refinishing.

  7. 1998-06-03
    soldstatus $40,000
  8. 1997-07-01
    soldstatus $35,000

ⓘ 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
$2,081 · $173/mo
Projected year-2 tax
$2,081 · $173/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 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$19,178
− Mortgage interest
−$3,915
− Property taxes
−$2,081
− Insurance
−$350
− Repairs & maintenance
−$1,534
− Management
−$1,534
− Depreciation
−$2,033
Taxable income
$7,730
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,855
After-tax cash flow
$6,466/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Palatka

Score
58/100
State rank
#839
US rank
#20793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palatka, FL
County
Putnam County · 25,645 people
City population
25,645
Metro
Palatka, FL
Population (ZIP)
25,645
Household income
$47,796
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
806.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 2% Hispanic 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% French/Haitian/Cajun 1%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.10%
Current HPI
223.1966
Rent YoY
▲ 2.23%
Metro
Palatka, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+99.7% since first listed
8 events — show timeline
  • 2026-05-08 Pending realMLS
  • 2026-05-01 Relisted realMLS
  • 2026-04-23 Contingent realMLS
  • 2026-04-20 Listed $69,900 realMLS
  • 2005-05-27 Sold (MLS) $49,900 realMLS
  • 2005-02-05 Listed $39,900 realMLS
  • 1998-06-03 Sold (Public Records) $40,000 Public Records
  • 1997-07-01 Sold (Public Records) $35,000 Public Records

Property tax history

+6.8%/yr

Latest (2025): $2,081 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…