CashFlowRE
Sign in Sign up
1319 Carr St
B- Composite 68.96
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$75,900

1319 Carr St · Palatka, FL 32177
2 bd · 2.0 ba · 1,121 sqft · SingleFamily public records · 2 Days on market
Built 1920 5,227 sqft lot

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

Listing remarks MLS

Great investment. Currently rented. Needs repairs. Sold as is. House next door also available.

Key facts

  • 5,227 sq ft lot
  • Built 1920
  • Listed 2 days

Property features AI

Finance

  • HOA & community: Sidewalks in the community; Not a senior community

Exterior

  • Parking: On-street parking; Additional parking available
  • Security: Smoke detectors installed
  • Utilities: 100 amp electric service; Public sewer; Cable available and connected; Electricity available and connected; Natural gas available and connected; Sewer available and connected; Water available and connected
  • Home design: Single family residence; One story; Entry level: 1; North-facing; Property is attached
  • Construction: Frame construction; Other construction materials
  • Exterior features: Front porch; Covered porch; Chain link and wood backyard fencing; Some trees on the lot; Metal roof

Interior

  • Kitchen: Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air; Wall/window air conditioning units
  • Interior features: Eat-in kitchen; Primary bedroom located on the ground floor
  • Laundry & utility: In-unit laundry hookups with electric dryer hookup and washer hookup; Laundry located on lower level

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 2-bed/2.0-bath single-family listed at $76k.

Deal economics

  • At list price, monthly cash flow is $507 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $76k).
  • Cap rate 14.3% vs local median 3.8% in Palatka — 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 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; 7 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 $525 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 $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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; list at $76k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1920 — 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 $75,900

Questions for the listing agent

  1. Built in 1920 — 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
1.92%
Cap rate
14.31%
Cash-on-cash
28.63%
DSCR
2.27
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$171,513
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1510 Laurel St 0.15mi 3/1.0 (+1) 1,080 (-4%) 4mo $165,000 $153 75
1304 President St 0.19mi 3/1.0 (+1) 1,068 (-5%) 1mo $175,000 $164 73
2121 Oak St 0.51mi 2/1.0 1,110 (-1%) 3mo $45,000 $41 68
2207 Laurel St 0.53mi 2/1.0 1,107 (-1%) 4mo $200,000 $181 66
220 S 14th St 0.10mi 3/2.0 (+1) 988 (-12%) 7mo $125,000 $127 65
805 S 15th St 0.29mi 3/1.0 (+1) 1,054 (-6%) 6mo $175,000 $166 63
1510 President St 0.26mi 3/1.0 (+1) 1,036 (-8%) 6mo $101,793 $98 62
2404 Crill Ave 0.65mi 2/1.5 1,193 (+6%) 3mo $154,900 $130 55
2209 Gillis 0.55mi 3/2.0 (+1) 1,232 (+10%) 7mo $205,000 $166 47
1001 Cleveland Ave 0.56mi 3/1.0 (+1) 980 (-13%) 2mo $125,000 $128 42
2213 Gillis St 0.58mi 2/1.0 952 (-15%) 7mo $79,000 $83 38
709 N 11th St 0.71mi 3/1.0 (+1) 1,000 (-11%) 3mo $156,500 $157 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
22.0%
Equity multiple
1.89×
Total profit
$18,972
Equity at exit
$11,317
10-year hold
IRR
29.6%
Equity multiple
3.54×
Total profit
$53,971
Equity at exit
$6,562

Cash invested: $21,252 (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
4.3×

Monthly cashflow live

Estimated rent
$1,455 high interval (Pro) →
Mortgage (P&I)
$398
Tax from tax record
$213 /mo · $2,552/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$507

Break-even live

Break-even rent $813
Max offer price $75,900
Occupancy floor 60%

Sensitivity live

Price -10% $550 -5% $529 +0% $507 +5% $486 +10% $464
Rent -10% $392 -5% $450 +0% $507 +5% $565 +10% $622
Rate -1.0pp $545 -0.5pp $526 base $507 +0.5pp $487 +1.0pp $467

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
$18,975
Closing costs
$2,277
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 7 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
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

Listing history 6 events

  1. 2026-05-01
    status Pending
  2. 2026-04-27
    listed $75,900 Active
  3. 2005-05-27
    soldstatus $49,900 98-char remark
    Show marketing remark (98 chars)

    Great investment. Currently rented. Needs repairs. Sold as is. House next door also available.

  4. 2005-02-05
    listed $49,900 98-char remark
    Show marketing remark (98 chars)

    Great investment. Currently rented. Needs repairs. Sold as is. House next door also available.

  5. 1991-12-01
    soldstatus $43,600
  6. 1981-10-01
    soldstatus $21,400

ⓘ 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
$2,552 · $213/mo
Projected year-2 tax
$2,552 · $213/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) · 74% 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
$17,459
− Mortgage interest
−$4,252
− Property taxes
−$2,552
− Insurance
−$380
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$2,208
Taxable income
$5,275
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,266
After-tax cash flow
$4,819/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

+254.7% since first listed
6 events — show timeline
  • 2026-05-01 Pending realMLS
  • 2026-04-27 Listed $75,900 realMLS
  • 2005-05-27 Sold (MLS) $49,900 realMLS
  • 2005-02-05 Listed $49,900 realMLS
  • 1991-12-01 Sold (Public Records) $43,600 Public Records
  • 1981-10-01 Sold (Public Records) $21,400 Public Records

Property tax history

+5.7%/yr

Latest (2025): $2,552 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…