CashFlowRE
Sign in Sign up
1212 Pine St
B- Composite 69.68
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
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$35,000

1212 Pine St · Starke, FL 32091
2 bd · 1.0 ba · 552 sqft · Manufactured public records · 64 Days on market
Manufactured home Built 1974 5,518 sqft lot

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

Listing remarks MLS

Move in ready 2bd 1ba home in the heart of Starke. Home features new flooring and paint throughout and is on a nice manicured lot. This would make an great investment property or a starter home.

Key facts

  • Existing structure
  • Everyday amenities
  • 0.13-acre lot

Tags

0.13-ACRE LOTLOCAL SHOPPINGDININGSCHOOLSEVERYDAY AMENITIESEXISTING STRUCTURE

Property features AI

Finance

  • Other: Property type: Residential mobile home; Universal property ID available
  • Financial info: No lease restrictions; Unfurnished
  • HOA & community: No HOA

Exterior

  • Parking: No parking details provided
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Residential mobile home (single wide); One level; Front faces north
  • Construction: Frame construction; Metal roof; Pillar/post/pier foundation; Building area about 552 sq ft
  • Exterior features: Paved road access; Lot approximately 0.13 acres

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: No notable interior features listed
  • Laundry & utility: No laundry hookups or features

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/1.0-bath manufactured listed at $35k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($860 rent vs $35k).
  • Recommended offer: $33k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% vs local median 3.6% in Starke — 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 72/100 on livability (#336 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F, employment F.
  • Bradford (town): math 43% / reading 42% proficiency, ranked #57 of 73 in FL (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bradford Middle School (math 45% / reading 36%, grade F, #360 of 571 statewide, top 64%, 660 students, 70% FRL).
  • Market conditions: 155 active listings in the ZIP; 93 units permitted in Bradford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Bradford County population projected at -25% 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 $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $10k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $35k implies a 250% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $32,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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. 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
2.46%
Cap rate
21.47%
Cash-on-cash
54.22%
DSCR
3.41
GRM
3.4

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
52.4%
Equity multiple
3.30×
Total profit
$22,537
Equity at exit
$5,219
10-year hold
IRR
57.7%
Equity multiple
6.71×
Total profit
$55,975
Equity at exit
$3,026

Cash invested: $9,800 (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 32091

Home prices YoY
-10.6%
Active inventory
155
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$860 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$38 /mo · $459/yr
Insurance
$15
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$443

Break-even live

Break-even rent $299
Max offer price $35,000
Occupancy floor 44%

Sensitivity live

Price -10% $463 -5% $453 +0% $443 +5% $433 +10% $423
Rent -10% $375 -5% $409 +0% $443 +5% $477 +10% $511
Rate -1.0pp $460 -0.5pp $452 base $443 +0.5pp $434 +1.0pp $424

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
$8,750
Closing costs
$1,050
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.

Listing history 20 events

  1. 2026-06-22
    days on market $35,000 Active 64 DOM
  2. 2026-06-18
    days on market $35,000 Active 61 DOM
  3. 2026-06-17
    days on market $35,000 Active 60 DOM
  4. 2026-06-16
    days on market $35,000 Active 59 DOM
  5. 2026-06-15
    days on market $35,000 Active 58 DOM
  6. 2026-06-14
    days on market $35,000 Active 56 DOM
  7. 2026-06-13
    days on market $35,000 Active 55 DOM
  8. 2026-06-10
    days on market $35,000 Active 53 DOM
  9. 2026-06-09
    days on market $35,000 Active 52 DOM
  10. 2026-06-08
    days on market $35,000 Active 51 DOM
  11. 2026-06-07
    days on market $35,000 Active 50 DOM
  12. 2026-06-03
    days on market $35,000 Active 46 DOM
  13. 2026-06-02
    days on market $35,000 Active 45 DOM
  14. 2026-06-01
    days on market $35,000 Active 44 DOM
  15. 2026-05-31
    days on market $35,000 Active 43 DOM
  16. 2026-05-30
    days on market $35,000 Active 42 DOM
  17. 2026-05-08
    price $35,000
  18. 2026-04-18
    listed $45,000 Active
  19. 2016-09-02
    soldstatus $10,000 194-char remark
    Show marketing remark (194 chars)

    Move in ready 2bd 1ba home in the heart of Starke. Home features new flooring and paint throughout and is on a nice manicured lot. This would make an great investment property or a starter home.

  20. 2016-08-11
    listed $9,900 194-char remark
    Show marketing remark (194 chars)

    Move in ready 2bd 1ba home in the heart of Starke. Home features new flooring and paint throughout and is on a nice manicured lot. This would make an great investment property or a starter home.

ⓘ 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
$459 · $38/mo
Projected year-2 tax
$459 · $38/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 ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$10,316
− Mortgage interest
−$1,961
− Property taxes
−$459
− Insurance
−$175
− Repairs & maintenance
−$825
− Management
−$825
− Depreciation
−$1,018
Taxable income
$5,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,213
After-tax cash flow
$4,100/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
Bradford
NCES district ID
1200120
Math proficiency
43% ▼ -9.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$41,661
Composite
35.78/100
National rank
#4840
State rank
#57 of 73 in FL

Livability — Starke

Score
72/100
State rank
#336
US rank
#5839

Category grades

Amenities D 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
Starke, FL
City population
16,062
Population (ZIP)
16,062

Population outlook (Bradford County) Hauer SSP2

Today (2025)
24,999 people
By 2030
23,895 · -4.4%
By 2040
21,329 · -14.7%
By 2050
18,681 · -25.3%
By 2075
13,557 · -45.8%
By 2100
9,228 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 20% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Lithuanian 3% Serbian 1% Slovak 1%
Foreign-born
3% · Canada, Mexico, Jamaica
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Bradford

2024 margin
Solid R (+57.2) · D 21.1% · R 78.4%
2008→2024 swing
-16.9pp toward R · 2008: -40.3pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+52.6 2016: R+49.5 2012: R+42.1 2008: R+40.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -36.09%
Current HPI
305.3668
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

+253.5% since first listed
4 events — show timeline
  • 2026-05-08 Price Changed $35,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-18 Listed $45,000 Stellar MLS as Distributed by MLS Grid
  • 2016-09-02 Sold (MLS) $10,000 realMLS
  • 2016-08-11 Listed $9,900 realMLS

Property tax history

+12.1%/yr

Latest (2025): $459 · +31.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…