CashFlowRE
Sign in Sign up
713 Bob Sikes Blvd
D+ Composite 49.18
Why this score? — see what drove the D+ 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 +15.0/15.0
  • Cash flow +13.0/30.0
  • Schools +5.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$295,000

713 Bob Sikes Blvd · Wright, FL 32547
4 bd · 2.0 ba · 1,816 sqft · SingleFamily public records · 19 Days on market
Built 1958 0.26 ac lot Est $389k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Huge Lot and great potential with this 4 bedroom home! Kitchen overlooks the extremely large family room that features a wood burning fireplace. Lots of great space in this home. New water heater installed . Washer and dry can convey if noted. This home is being sold in it's current condition with no repairs. This would make an amazing investment property. Survey available.

Key facts

  • Remodeled
  • Large lot
  • Open layout

Tags

REMODELEDMODERN FINISHESOPEN LAYOUTLARGE LOTOUTDOOR SPACEHIGHLY DESIRABLE LOCATION

Property features AI

Finance

  • HOA & community: Subdivision: RACE TRACK ROAD S/D LOT 5 BLK G

Exterior

  • Parking: Driveway with space for 4 vehicles
  • Utilities: Public water; Public sewer; Central electric AC (energy feature)
  • Home design: Traditional single-story home; Built in 1958
  • Construction: Approximately 1,816 building area; Year built: 1958
  • Exterior features: Florida room; Lot dimensions approximately 75 x 155; Lot zoned for single-family residence

Interior

  • Bedrooms: 4 bedrooms (all on the first floor)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric air conditioning
  • Interior features: Fireplace; Washer/Dryer hookup; Central air conditioning
  • Laundry & utility: Washer/Dryer hookup

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 single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-169/yr) — negative.
  • To cash-flow at today's rent, offer at most $293k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (18.9% below list).
  • Recommended offer: $239k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.2% in Wright — 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 80/100 on livability (#117 in FL, #1,790 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • Okaloosa (other): math 60% / reading 60% proficiency, ranked #12 of 73 in FL (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wright Elementary School (math 48% / reading 49%, grade D, #1,152 of 2,144 statewide, top 55%, 635 students, 73% FRL); Choctawhatchee Senior High School (math 42% / reading 50%, grade D-, #220 of 667 statewide, top 33%, 1,677 students, 52% FRL) — zoned schools average 62% FRL vs 36% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 47% at this address vs 60% district-wide (-13 pts) — the specific schools serving this property underperform the Okaloosa average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.1%/yr); 224 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,268 units permitted in Okaloosa County in 2024 (175 in 5+ unit buildings).

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.
  • Okaloosa County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $225k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $239,151 (18.9% 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. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.81%
Cap rate
6.24%
Cash-on-cash
-0.21%
DSCR
0.99
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$388,624
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
528 Cheshire Ave 0.50mi 4/2.5 1,817 (+0%) 5mo $370,000 $204 70
6 NW Chelsea Dr 0.32mi 3/3.0 (-1) 1,700 (-6%) 1mo $310,000 $182 64
5 NW Cinderella Ct 0.72mi 4/2.0 1,838 (+1%) 1mo $405,000 $220 63
16 NW Chelsea Dr 0.32mi 4/3.0 1,600 (-12%) 7mo $351,500 $220 55
125 Newcastle Cir 0.42mi 3/2.0 (-1) 1,599 (-12%) 2mo $315,000 $197 54
604 NE Powell Dr 0.72mi 4/2.0 1,889 (+4%) 7mo $404,500 $214 54
357 Lisette Ct 0.68mi 4/2.0 1,664 (-8%) 2mo $340,000 $204 53
2196 Topaz Ct 0.58mi 3/2.0 (-1) 1,625 (-10%) 0mo $375,000 $231 50
805 Dawes Rd 0.71mi 3/2.0 (-1) 1,950 (+7%) 5mo $382,000 $196 45
606 NE Powell Dr 0.73mi 3/2.0 (-1) 1,663 (-8%) 3mo $500,000 $301 44
2197 Opal Ct 0.64mi 3/2.0 (-1) 1,571 (-14%) 2mo $363,000 $231 41
353 Lisette Ct 0.71mi 3/2.0 (-1) 1,586 (-13%) 5mo $339,900 $214 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.32×
Total profit
$-55,757
Equity at exit
$43,985
10-year hold
IRR
-20.3%
Equity multiple
0.07×
Total profit
$-76,987
Equity at exit
$25,506

Cash invested: $82,600 (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 32547

Home prices YoY
-29.3%
Rents YoY
-0.1%
Active inventory
224
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,392 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$233 /mo · $2,802/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$502
Net cashflow
$-14

Break-even live

Break-even rent $2,409
Max offer price $292,506
Occupancy floor 96%

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
$73,750
Closing costs
$8,850
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
321 Woodrow St NE Fort Walton Beach, FL 1.0–3.0 1.0–2.0 1017 $1,850 $1.82 13d 6 0.26mi
106 Valencia Dr Fort Walton Beach, FL 3.0 1.5 1320 $1,450 $1.10 20d 1 0.32mi
16 Chelsea Dr NW Fort Walton Beach, FL 4.0 3.0 2089 $2,895 $1.39 20d 1 0.33mi
200 Spencer Dr Fort Walton Beach, FL 5.0 2.0 1624 $2,600 $1.60 43d 1 0.35mi
509 Trenton St Fort Walton Beach, FL 4.0 1.5 1296 $2,000 $1.54 20d 1 0.59mi
400 Rhonda Kay Ct #66 Fort Walton Beach, FL 3.0 1.5 1256 $1,650 $1.31 43d 1 0.71mi
608 Manor Ct NW Fort Walton Beach, FL 4.0 2.5 2485 $2,900 $1.17 43d 1 0.74mi
203 Priscilla Dr Fort Walton Beach, FL 5.0 3.5 2386 $2,495 $1.05 43d 1 0.77mi
16 Woodham Ave Fort Walton Beach, FL 4.0 3.0 1600 $2,000 $1.25 43d 1 0.81mi
121 Tooke St Fort Walton Beach, FL 3.0 2.5 1510 $2,000 $1.32 43d 1 0.85mi
618 Country Club Ave NE Fort Walton Beach, FL 4.0 2.0 2120 $4,200 $1.98 13d 1 0.87mi
100 Scranton St Fort Walton Beach, FL 3.0 2.5 1437 $1,850 $1.29 43d 1 0.92mi
122 Beach Dr Fort Walton Beach, FL 3.0 2.0 2235 $2,400 $1.07 20d 1 0.96mi
940 Central Ave #16 Fort Walton Beach, FL 3.0 2.0 1320 $1,800 $1.36 13d 1 1.02mi
829 Jonleen Dr Fort Walton Beach, FL 3.0 2.5 1500 $1,995 $1.33 43d 1 1.04mi
831 Jonleen Dr Fort Walton Beach, FL 3.0 2.5 1500 $1,895 $1.26 43d 1 1.04mi
833 Jonleen Dr Fort Walton Beach, FL 3.0 2.5 1500 $1,895 $1.26 43d 1 1.05mi
713 Trowbridge Ave Fort Walton Beach, FL 3.0 2.0 1550 $2,350 $1.52 13d 1 1.08mi
204 Devon Ct Fort Walton Beach, FL 3.0 2.0 1599 $2,000 $1.25 44d 1 1.21mi
810 Eglin Pkwy Fort Walton Beach, FL 3.0 3.5 1905 $2,995 $1.57 43d 1 1.28mi
2100 Pomegranate Ct Fort Walton Beach, FL 3.0 2.5 1743 $2,025 $1.16 20d 1 1.40mi

Listing history 15 events

  1. 2026-06-18
    days on market $295,000 Active 19 DOM
  2. 2026-06-17
    days on market $295,000 Active 18 DOM
  3. 2026-06-16
    days on market $295,000 Active 17 DOM
  4. 2026-06-15
    days on market $295,000 Active 16 DOM
  5. 2026-06-14
    days on market $295,000 Active 14 DOM
  6. 2026-06-13
    days on market $295,000 Active 13 DOM
  7. 2026-06-10
    days on market $295,000 Active 11 DOM
  8. 2026-06-09
    days on market $295,000 Active 10 DOM
  9. 2026-06-08
    days on market $295,000 Active 9 DOM
  10. 2026-06-07
    days on market $295,000 Active 8 DOM
  11. 2026-06-05
    days on market $295,000 Active 5 DOM
  12. 2026-06-02
    days on market $295,000 Active 3 DOM
  13. 2026-06-01
    days on market $295,000 Active 2 DOM
  14. 2026-05-31
    remarks 676-char remark
  15. 2026-05-31
    listed $295,000 Active 1 DOM

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$2,802 · $233/mo
Projected year-2 tax
$2,802 · $233/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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$28,698
− Mortgage interest
−$16,525
− Property taxes
−$2,802
− Insurance
−$1,475
− Repairs & maintenance
−$2,296
− Management
−$2,296
− Depreciation
−$8,582
Taxable loss
−$5,277
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,266
After-tax cash flow
$1,097/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
Okaloosa
NCES district ID
1201380
Math proficiency
60% ▼ -12.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$55,601
Composite
51.62/100
National rank
#1705
State rank
#12 of 73 in FL

Livability — Wright

Score
80/100
State rank
#117
US rank
#1790

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wright, FL
County
Okaloosa County · 194,352 people
City population
35,522
Metro
Crestview-Fort Walton Beach-Destin, FL
Population (ZIP)
35,527
Household income
$70,711
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
1203.0

Population outlook (Okaloosa County) Hauer SSP2

Today (2025)
235,133 people
By 2030
253,483 · +7.8%
By 2040
289,537 · +23.1%
By 2050
322,954 · +37.3%
By 2075
399,624 · +70.0%
By 2100
425,311 · +80.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 59% Hispanic / Latino 19% Two or more races 14% Black 11% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3% Dominican 1%
Common ancestry
Slovak 2% Lithuanian 2% Scotch-Irish 2%
Foreign-born
15% · Canada, Vietnam, Jamaica
Languages at home
81% English-only · Spanish 14% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Okaloosa

2024 margin
Solid R (+42.4) · D 28.2% · R 70.7% · Other 1.1%
2008→2024 swing
+2.5pp toward D · 2008: -44.9pp · 2024: -42.4pp
All cycles
2024: R+42.4 2020: R+39.1 2016: R+47.8 2012: R+49.4 2008: R+44.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.28%
Current HPI
268.6497
Rent YoY
▼ -0.13%
Metro
Crestview-Fort Walton Beach-Destin, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1570.4% since first listed
14 events — show timeline
  • 2026-05-30 Listed $295,000 ECAR
  • 2021-12-06 Sold (Public Records) $225,000 Public Records
  • 2021-11-19 Sold (MLS) $225,000 ECAR
  • 2021-11-19 Sold (MLS) $225,000 NAMLS
  • 2021-10-13 Pending ECAR
  • 2021-10-06 Price Changed $250,000 ECAR
  • 2021-09-13 Price Changed $260,000 ECAR
  • 2021-09-07 Listed $265,000 ECAR
  • 2021-09-07 Listed $250,000 NAMLS
  • 2017-04-25 Sold (Public Records) $149,000 Public Records
  • 2016-08-15 Listing Removed NAMLS
  • 2016-02-15 Listed $149,000 NAMLS
  • 1990-08-01 Sold (Public Records) $64,200 Public Records
  • 1977-01-01 Sold (Public Records) $17,660 Public Records

Property tax history

+6.7%/yr

Latest (2025): $2,802 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…