CashFlowRE
Sign in Sign up
327 NE 6th Ave
C Composite 56.65
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.3/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$5,000

327 NE 6th Ave · Trenton, FL 32693
1 bd · 1.0 ba · 390 sqft · SingleFamily public records · 7 Days on market
Built 1969 0.46 ac lot

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

Listing remarks MLS

This adorable home nestled inside Trenton city limits is the perfect place to call home. It even has an apartment/mother in law suite! Or large 4th bedroom ! A neatly fenced area for the best play area for kiddos or pets. Perfect place between the home and apartment for additional play area or a perfect patio for entertaining. Close to A school district, shopping. Restaurants and not too far from the beautiful springs and Suwannee river! This is a must see turn key home. The owners have made some upgrades that you will love,

Key facts

  • 0.46 acre lot
  • Built 1969
  • Listed 7 days

Property features AI

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Other water source; Other sewer
  • Home design: Single-family residence; One level
  • Construction: Construction details: see remarks; Other roof
  • Exterior features: Front porch

Interior

  • Bedrooms: 1 total room (listed as 1 room)
  • Flooring: Other
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Other flooring

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 1-bed/1.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $875 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $5k).
  • Cap rate 216.2% vs local median 4.9% in Trenton — 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 77/100 on livability (#207 in FL, #3,078 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Gilchrist (rural): math 66% / reading 61% proficiency, ranked #9 of 73 in FL (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 199 active listings in the ZIP; 94 units permitted in Gilchrist County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $535 of equity ($35 loan paydown + $500 appreciation (10.0% local appreciation)).
  • Gilchrist County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 11y 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; major wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
23.02%
Cap rate
216.20%
Cash-on-cash
749.68%
DSCR
34.36
GRM
0.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
42.75×
Total profit
$58,446
Equity at exit
$4,504
10-year hold
IRR
Equity multiple
92.67×
Total profit
$128,342
Equity at exit
$9,714

Cash invested: $1,400 (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 32693

Home prices YoY
14.8%
Active inventory
199
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$1,151 medium interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$875

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 19%

Sensitivity live

Price -10% $878 -5% $876 +0% $875 +5% $873 +10% $871
Rent -10% $784 -5% $829 +0% $875 +5% $920 +10% $966
Rate -1.0pp $877 -0.5pp $876 base $875 +0.5pp $873 +1.0pp $872

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
$1,250
Closing costs
$150
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.

Listing history 7 events

  1. 2026-06-18
    days on market $5,000 Active 7 DOM
  2. 2026-06-17
    days on market $5,000 Active 6 DOM
  3. 2026-06-16
    days on market $5,000 Active 5 DOM
  4. 2026-06-15
    days on market $5,000 Active 4 DOM
  5. 2026-06-14
    days on market $5,000 Active 2 DOM
  6. 2026-06-13
    remarks 295-char remark
  7. 2026-06-13
    listed $5,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$13,810
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$145
Taxable income
$11,075
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,658
After-tax cash flow
$7,837/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
Gilchrist
NCES district ID
1200630
Math proficiency
66% ▼ -4.00%
Reading proficiency
61% ▼ -5.00%
Median HH income
$39,610
Composite
53.01/100
National rank
#1522
State rank
#9 of 73 in FL

Livability — Trenton

Score
77/100
State rank
#207
US rank
#3078

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trenton, FL
Population (ZIP)
11,692

Population outlook (Gilchrist County) Hauer SSP2

Today (2025)
17,730 people
By 2030
17,722 · +-0.0%
By 2040
17,393 · -1.9%
By 2050
16,597 · -6.4%
By 2075
14,300 · -19.3%
By 2100
11,498 · -35.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Lithuanian 4% Slovak 3% Romanian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Gilchrist

2024 margin
Solid R (+68.0) · D 15.6% · R 83.6%
2008→2024 swing
-21.2pp toward R · 2008: -46.8pp · 2024: -68.0pp
All cycles
2024: R+68.0 2020: R+64.0 2016: R+62.8 2012: R+51.0 2008: R+46.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 46.81%
Current HPI
363.4299
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-90.7% since first listed
15 events — show timeline
  • 2026-06-11 Listed $5,000 HAOR as distributed by MLS GRID
  • 2021-07-06 Sold (Public Records) $219,000 Public Records
  • 2021-06-30 Sold (MLS) $219,000 DGLMLS
  • 2021-05-03 Listed $219,000 DGLMLS
  • 2017-04-24 Sold (MLS) $144,000 Stellar MLS as Distributed by MLS Grid
  • 2017-04-24 Sold (MLS) $144,000 DGLMLS
  • 2017-02-23 Listed $139,900 DGLMLS
  • 2017-02-22 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2015-11-19 Sold (MLS) $33,900 Stellar MLS as Distributed by MLS Grid
  • 2015-11-19 Sold (MLS) $33,900 DGLMLS
  • 2015-08-10 Listed $39,900 DGLMLS
  • 2015-07-30 Listed $39,900 Stellar MLS as Distributed by MLS Grid
  • 2005-02-03 Sold (Public Records) $110,000 Public Records
  • 1996-06-01 Sold (Public Records) $58,000 Public Records
  • 1995-02-01 Sold (Public Records) $53,500 Public Records

Property tax history

+15.3%/yr

Latest (2025): $3,871 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…