CashFlowRE
Sign in Sign up
2030 Limpkin St
F Composite 33.89
Why this score? — see what drove the F 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).

  • ARV discount +9.3/15.0
  • Cash flow +7.9/30.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • Appreciation +0.0/10.0

$289,900

2030 Limpkin St · Gonzalez, FL 32533
4 bd · 2.0 ba · 1,791 sqft · Land · 120 Days on market
Built 2026 6,263 sqft lot $162/sqft · at area comps Est $302k · at est. $42/mo HOA · 2% of rent ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

Key facts

  • Quartz countertops
  • Open concept kitchen
  • Generous pantry

Tags

OPEN CONCEPT KITCHENSTYLISH ISLANDQUARTZ COUNTERTOPSGENEROUS PANTRYSTAINLESS STEEL APPLIANCESLUXURIOUS BATHROOM

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 4-bed/2.0-bath land listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-312 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $245k (15.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (24.3% below list).
  • Recommended offer: $219k (24.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#385 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Escambia (suburban): math 40% / reading 45% proficiency, ranked #56 of 73 in FL (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 513 active listings in the ZIP; solid renter incomes; 1,479 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($86k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Escambia County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $33k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $219,457 (24.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 120 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.76%
Cap rate
5.00%
Cash-on-cash
-4.61%
DSCR
0.79
GRM
11.0

CMA / ARV

ARV (median comp)
$302,236
List price
$289,900
Delta
-4.08%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-24.1%
Equity multiple
0.18×
Total profit
$-66,771
Equity at exit
$43,225
10-year hold
IRR
-19.2%
Equity multiple
-0.03×
Total profit
$-83,469
Equity at exit
$25,065

Cash invested: $81,172 (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 32533

Home prices YoY
-14.6%
Active inventory
513
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,195 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax est. 1.5%
$362 /mo · $4,348/yr
Insurance
$121
HOA
$42
Vacancy / Maint / Mgmt
$461
Net cashflow
$-312

Break-even live

Break-even rent $2,589
Max offer price $244,793
Occupancy floor

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
$72,475
Closing costs
$8,697
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.

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
pool

Listing history 21 events

  1. 2026-06-18
    days on market $289,900 Active 120 DOM
  2. 2026-06-17
    days on market $289,900 Active 119 DOM
  3. 2026-06-16
    days on market $289,900 Active 118 DOM
  4. 2026-06-15
    days on market $289,900 Active 117 DOM
  5. 2026-06-14
    days on market $289,900 Active 115 DOM
  6. 2026-06-10
    days on market $289,900 Active 112 DOM
  7. 2026-06-09
    days on market $289,900 Active 111 DOM
  8. 2026-06-08
    days on market $289,900 Active 110 DOM
  9. 2026-06-07
    pricedays on market $289,900 Active 109 DOM
  10. 2026-06-03
    days on market $292,900 Active 105 DOM
  11. 2026-06-02
    pricedays on market $292,900 Active 104 DOM
  12. 2026-06-01
    days on market $294,900 Active 103 DOM
  13. 2026-05-31
    days on market $294,900 Active 102 DOM
  14. 2026-05-31
    days on market $294,900 Active 101 DOM
  15. 2026-05-18
    price $297,900 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

  16. 2026-05-08
    price $304,900 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

  17. 2026-03-30
    price $309,900 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

  18. 2026-03-13
    price $307,900 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

  19. 2026-03-11
    price $304,900 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

  20. 2026-02-28
    listed $322,900 Active 1498-char remark
    Show marketing remark (1498 chars)

    Welcome to The Cali plan at Sanctuary! The Cali presents an elegantly crafted residence featuring four bedrooms and two bathrooms, characterized by an open layout ideal for hosting gatherings. Upon entry, one is greeted by exquisite, engineered vinyl plank flooring that extends throughout the common areas and bathrooms, while the bedrooms are adorned with carpeting. The kitchen boasts stunning quartz countertops complemented by an undermount sink, a full suite of stainless-steel appliances, a generous island bar for additional seating, and a convenient corner pantry. The dining area provides a view of the kitchen and offers seamless access to the back porch. The primary bedroom includes a sizable walk-in closet and an adjoining bathroom that showcases a double quartz vanity, a spacious shower, and a linen closet. Bedrooms two and three are situated at the front of the home, each featuring walk-in closets and sharing a well-appointed full guest bathroom in the hallway. Bedroom four, which also includes a walk-in closet, is conveniently located near the laundry room, and could serve as an excellent office space. Additionally, this home features a serene covered back porch and a generous yard, making it an ideal setting for entertaining. Each home is built with our Smart Home Connected package. This plan is designed with modern amenities and the convenience of everyday life in mind. Schedule your tour of the Cali today! The Smart Home Connected package includes a KwikSet keyl

  21. 2026-02-18
    listed $322,900 Active 969-char remark
    Show marketing remark (969 chars)

    Welcome to 2030 Limpkin St at Sanctuary! Step inside the Cali plan, a stunning 4 bed, 2 bath home. As you enter, you'll be greeted by three guest bedrooms, each boasting spacious closets. Moving towards the back of the house, you'll discover a captivating open concept kitchen and living room area. The kitchen features a stylish island with beautiful countertops, a generous pantry, and sleek stainless-steel appliances. Bedroom 1 is conveniently located just off the living area and offers a luxurious bathroom with a roomy walk-in closet. The interior of this home is adorned with beautiful LVP flooring throughout, complemented by cozy carpeting in the bedrooms. This home includes a Home is Connected smart home technology package which allows you to control your home with your smart device while near or away. Future residents will enjoy exceptional community amenities including a sparkling pool, relaxing cabana, and a grilling area. Schedule your tour today!

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,335
− Mortgage interest
−$16,239
− Property taxes
−$4,348
− Insurance
−$1,450
− Repairs & maintenance
−$2,107
− Management
−$2,107
− HOA
−$504
− Depreciation
−$8,433
Taxable loss
−$8,853
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,125
After-tax cash flow
$-1,616/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
Escambia
NCES district ID
1200510
Math proficiency
40% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$44,649
Composite
36.04/100
National rank
#4773
State rank
#56 of 73 in FL

Livability — Gonzalez

Score
71/100
State rank
#385
US rank
#6813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Escambia County · 301,722 people
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
31,860
Household income
$86,087
Rent vs Own
15.4% rent · 84.6% own
Severe rent burden
389.0

Population outlook (Escambia County) Hauer SSP2

Today (2025)
334,637 people
By 2030
345,779 · +3.3%
By 2040
364,828 · +9.0%
By 2050
378,514 · +13.1%
By 2075
403,220 · +20.5%
By 2100
386,125 · +15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 12% Two or more races 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Italian 2% Serbian 2% Lithuanian 2%
Foreign-born
3% · Canada, Guatemala, China
Languages at home
96% English-only · Spanish 2% Vietnamese 1%

Political lean MEDSL · Escambia

2024 margin
R (+19.5) · D 39.7% · R 59.2% · Other 1.1%
2008→2024 swing
-0.2pp no change · 2008: -19.3pp · 2024: -19.5pp
All cycles
2024: R+19.5 2020: R+15.1 2016: R+20.6 2012: R+20.6 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.13%
Current HPI
259.2605
Rent YoY
Metro
Pensacola-Ferry Pass-Brent, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-7.7% since first listed
7 events — show timeline
  • 2026-05-18 Price Changed $297,900 PARMLS
  • 2026-05-08 Price Changed $304,900 PARMLS
  • 2026-03-30 Price Changed $309,900 PARMLS
  • 2026-03-13 Price Changed $307,900 PARMLS
  • 2026-03-11 Price Changed $304,900 PARMLS
  • 2026-02-28 Listed $322,900 Zillow
  • 2026-02-18 Listed $322,900 PARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…