CashFlowRE
Sign in Sign up
1302 S Center St
B Composite 71.76
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 +29.8/30.0
  • ARV discount +11.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,300

1302 S Center St · Perry, FL 32348
3 bd · 1.0 ba · 832 sqft · SingleFamily public records · 110 Days on market
Built 1950 0.53 ac lot $91/sqft · 9% below area Est $83k · 9% under

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

Listing remarks MLS

Prime Corner Property in Downtown Perry – 0.53 Acres (4 City Lots) CASH OR RENOVATION LOAN ONLY! Manufactured Homes are allowed. Opportunity is knocking in the heart of Perry! This 0.53-acre property consists of four city lots with paved road frontage on three sides, offering exceptional access and flexibility for future plans. Situated on the corner of Center Street and Quail Street, the front half of the property features a block 3-bedroom, 1-bath home that sustained damage during Hurricane Idalia and is currently unlivable. Also on the front lot is a solid block shed with two separate sections—one side equipped with a large double garage door and the other with a standard entry door. The front portion is partially fenced and connected to city utilities. The back two lots, located on the corner of Quail Street and Sparrow Street, are cleared of structures and fencing, with paved road frontage and no current utilities in place—offering a blank canvas for redevelopment, expansion, or investment potential. Mature shade trees remain, reminding visitors of what was once a beautiful homestead filled with gardens and flowers. Whether you’re looking to renovate, rebuild, divide, or develop, this oversized in-town parcel provides rare flexibility. Conveniently located in Downtown Perry: • Just 1 mile to Walmart • 2 miles to the Taylor County Courthouse • Close to walking and biking areas With corner frontage on multiple paved streets and city utilities already in place on the front parcel, this property presents a unique opportunity for investors, builders, or visionaries ready to restore its charm. NOTE: Owner currently lives in camper on the property and camper is NOT included in the price.

Key facts

  • City utilities
  • Paved road frontage
  • Four city lots

Tags

CORNER PROPERTYFOUR CITY LOTSPAVED ROAD FRONTAGEBLOCK SHEDCITY UTILITIESCLEARED OF STRUCTURES

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 $75k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $69k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 3.8% in Perry — 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 70/100 on livability (#420 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
  • Taylor (rural): math 44% / reading 42% proficiency, ranked #59 of 73 in FL (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 150 active listings in the ZIP; 48 units permitted in Taylor County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $521 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Taylor County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($69k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $68,523 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.34%
Cap rate
10.69%
Cash-on-cash
15.69%
DSCR
1.70
GRM
6.2

CMA / ARV

ARV (median comp)
$82,718
List price
$75,300
Delta
-8.97%
Verdict
FAIR
Comps
18 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
207 S Hinley St 0.64mi 2/1.0 (-1) 725 (-13%) 0mo $100,000 $138 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.25×
Total profit
$5,371
Equity at exit
$11,227
10-year hold
IRR
15.9%
Equity multiple
2.30×
Total profit
$27,348
Equity at exit
$6,511

Cash invested: $21,084 (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 32348

Home prices YoY
-15.3%
Active inventory
150
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,008 medium interval (Pro) →
Mortgage (P&I)
$395
Tax est. 1.5%
$94 /mo · $1,130/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$276

Break-even live

Break-even rent $659
Max offer price $75,300
Occupancy floor 68%

Sensitivity live

Price -10% $328 -5% $302 +0% $276 +5% $250 +10% $224
Rent -10% $196 -5% $236 +0% $276 +5% $315 +10% $355
Rate -1.0pp $314 -0.5pp $295 base $276 +0.5pp $256 +1.0pp $236

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
$18,825
Closing costs
$2,259
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 17 events

  1. 2026-06-21
    days on market $75,300 Active 110 DOM
  2. 2026-06-18
    days on market $75,300 Active 107 DOM
  3. 2026-06-17
    days on market $75,300 Active 106 DOM
  4. 2026-06-16
    days on market $75,300 Active 105 DOM
  5. 2026-06-15
    days on market $75,300 Active 104 DOM
  6. 2026-06-13
    days on market $75,300 Active 102 DOM
  7. 2026-06-13
    days on market $75,300 Active 101 DOM
  8. 2026-06-09
    days on market $75,300 Active 98 DOM
  9. 2026-06-08
    days on market $75,300 Active 97 DOM
  10. 2026-06-07
    days on market $75,300 Active 96 DOM
  11. 2026-06-05
    days on market $75,300 Active 93 DOM
  12. 2026-06-03
    days on market $75,300 Active 92 DOM
  13. 2026-06-02
    days on market $75,300 Active 91 DOM
  14. 2026-06-01
    days on market $75,300 Active 90 DOM
  15. 2026-05-31
    days on market $75,300 Active 89 DOM
  16. 2026-04-20
    price $75,300 1755-char remark
    Show marketing remark (1755 chars)

    Prime Corner Property in Downtown Perry – 0.53 Acres (4 City Lots) CASH OR RENOVATION LOAN ONLY! Manufactured Homes are allowed. Opportunity is knocking in the heart of Perry! This 0.53-acre property consists of four city lots with paved road frontage on three sides, offering exceptional access and flexibility for future plans. Situated on the corner of Center Street and Quail Street, the front half of the property features a block 3-bedroom, 1-bath home that sustained damage during Hurricane Idalia and is currently unlivable. Also on the front lot is a solid block shed with two separate sections—one side equipped with a large double garage door and the other with a standard entry door. The front portion is partially fenced and connected to city utilities. The back two lots, located on the corner of Quail Street and Sparrow Street, are cleared of structures and fencing, with paved road frontage and no current utilities in place—offering a blank canvas for redevelopment, expansion, or investment potential. Mature shade trees remain, reminding visitors of what was once a beautiful homestead filled with gardens and flowers. Whether you’re looking to renovate, rebuild, divide, or develop, this oversized in-town parcel provides rare flexibility. Conveniently located in Downtown Perry: • Just 1 mile to Walmart • 2 miles to the Taylor County Courthouse • Close to walking and biking areas With corner frontage on multiple paved streets and city utilities already in place on the front parcel, this property presents a unique opportunity for investors, builders, or visionaries ready to restore its charm. NOTE: Owner currently lives in camper on the property and camper is NOT included in the price.

  17. 2026-03-03
    listed $75,555 Active 1755-char remark
    Show marketing remark (1755 chars)

    Prime Corner Property in Downtown Perry – 0.53 Acres (4 City Lots) CASH OR RENOVATION LOAN ONLY! Manufactured Homes are allowed. Opportunity is knocking in the heart of Perry! This 0.53-acre property consists of four city lots with paved road frontage on three sides, offering exceptional access and flexibility for future plans. Situated on the corner of Center Street and Quail Street, the front half of the property features a block 3-bedroom, 1-bath home that sustained damage during Hurricane Idalia and is currently unlivable. Also on the front lot is a solid block shed with two separate sections—one side equipped with a large double garage door and the other with a standard entry door. The front portion is partially fenced and connected to city utilities. The back two lots, located on the corner of Quail Street and Sparrow Street, are cleared of structures and fencing, with paved road frontage and no current utilities in place—offering a blank canvas for redevelopment, expansion, or investment potential. Mature shade trees remain, reminding visitors of what was once a beautiful homestead filled with gardens and flowers. Whether you’re looking to renovate, rebuild, divide, or develop, this oversized in-town parcel provides rare flexibility. Conveniently located in Downtown Perry: • Just 1 mile to Walmart • 2 miles to the Taylor County Courthouse • Close to walking and biking areas With corner frontage on multiple paved streets and city utilities already in place on the front parcel, this property presents a unique opportunity for investors, builders, or visionaries ready to restore its charm. NOTE: Owner currently lives in camper on the property and camper is NOT included in the price.

ⓘ 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 4/10 Moderate
  • 🌡 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 2/10 Low 0 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
$12,092
− Mortgage interest
−$4,218
− Property taxes
−$1,130
− Insurance
−$376
− Repairs & maintenance
−$967
− Management
−$967
− Depreciation
−$2,191
Taxable income
$2,243
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$538
After-tax cash flow
$2,770/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
Taylor
NCES district ID
1201860
Math proficiency
44% ▼ -13.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$36,539
Composite
35.71/100
National rank
#4862
State rank
#59 of 73 in FL

Livability — Perry

Score
70/100
State rank
#420
US rank
#7497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Perry, FL
Population (ZIP)
12,498

Population outlook (Taylor County) Hauer SSP2

Today (2025)
21,562 people
By 2030
20,985 · -2.7%
By 2040
19,823 · -8.1%
By 2050
18,628 · -13.6%
By 2075
15,609 · -27.6%
By 2100
11,338 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 30% Hispanic / Latino 5% Two or more races 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 5% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Taylor

2024 margin
Solid R (+59.6) · D 19.9% · R 79.6%
2008→2024 swing
-20.6pp toward R · 2008: -39.0pp · 2024: -59.6pp
All cycles
2024: R+59.6 2020: R+53.8 2016: R+51.5 2012: R+38.3 2008: R+39.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -28.85%
Current HPI
159.8178
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

-0.3% since first listed
2 events — show timeline
  • 2026-04-20 Price Changed $75,300 CATRS
  • 2026-03-03 Listed $75,555 CATRS

Property tax history

+14.0%/yr

Latest (2025): $89 · +21.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…