CashFlowRE
Sign in Sign up
331 Clark St
B- Composite 67.43
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • 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

$129,999

331 Clark St · Starke, FL 32091
4 bd · 2.0 ba · 2,622 sqft · SingleFamily public records · 20 Days on market
Built 1930 6,090 sqft lot ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Conveniently located just north of Downtown Starke, this property offers easy access to shopping, restaurants, the movie theater, churches, and the post office. The main home features a 3-bedroom, 2-bath layout on the ground floor, along with a separate 1-bedroom, 1-bath upstairs apartment with its own private first-floor entrance. The apartment is completely independent and does not connect to the main living area, offering great potential for guests, rental income, or multi-generational living.

Key facts

  • Separate apartment
  • 6,090 sq ft lot
  • Built 1930

Tags

SEPARATE APARTMENTPRIVATE FIRST-FLOOR ENTRANCE

Property features AI

Finance

  • Other: Property type: Residential; Lot size about 0.14 acres; Living area about 2,778 square feet
  • Financial info: No lease restrictions
  • HOA & community: No association

Exterior

  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single Family Residence; Two levels; Faces north
  • Construction: Metal roof; Other construction materials; Other foundation details; Built on two levels
  • Exterior features: Other exterior features; Paved road access

Interior

  • Kitchen: Range; Refrigerator; Eat-in kitchen
  • Bedrooms: 4 bedrooms
  • Flooring: Other
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Other heating; Central air; Wall/window unit(s)
  • Interior features: Ceiling fans; Eat-in kitchen; Gas fireplace
  • Laundry & utility: Washer; Dryer; Laundry: Other

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 $130k.

Deal economics

  • At list price, monthly cash flow is $452 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 3.5% 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.
  • Market conditions: 153 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 $899 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,049 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.36%
Cap rate
10.46%
Cash-on-cash
14.89%
DSCR
1.66
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$317,262
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
213 W Mimosa Dr 0.74mi 4/3.0 2,566 (-2%) 17mo $310,000 $121 44

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
5.5%
Equity multiple
1.21×
Total profit
$7,746
Equity at exit
$19,383
10-year hold
IRR
14.9%
Equity multiple
2.21×
Total profit
$43,995
Equity at exit
$11,240

Cash invested: $36,400 (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
153
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,766 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$208 /mo · $2,493/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$452

Break-even live

Break-even rent $1,195
Max offer price $129,999
Occupancy floor 69%

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
$32,500
Closing costs
$3,900
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 16 events

  1. 2026-06-03
    remarks 541-char remark
  2. 2026-06-03
    status $129,999 Pending 20 DOM
  3. 2026-06-02
    days on market $129,999 Active 20 DOM
  4. 2026-06-01
    days on market $129,999 Active 19 DOM
  5. 2026-05-31
    days on market $129,999 Active 18 DOM
  6. 2026-05-30
    days on market $129,999 Active 17 DOM
  7. 2026-05-13
    listed $129,999 Active
  8. 2026-05-02
    listed $129,999 Active 501-char remark
    Show marketing remark (501 chars)

    Conveniently located just north of Downtown Starke, this property offers easy access to shopping, restaurants, the movie theater, churches, and the post office. The main home features a 3-bedroom, 2-bath layout on the ground floor, along with a separate 1-bedroom, 1-bath upstairs apartment with its own private first-floor entrance. The apartment is completely independent and does not connect to the main living area, offering great potential for guests, rental income, or multi-generational living.

  9. 2026-04-16
    historical
  10. 2026-04-10
    price $104,900
  11. 2026-04-08
    listed $119,900 Active
  12. 2026-03-09
    historical
  13. 2026-03-02
    status Active
  14. 2026-02-28
    historical
  15. 2026-02-26
    price $134,000
  16. 2026-02-06
    listed $140,000 Active

ⓘ 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
$2,493 · $208/mo
Projected year-2 tax
$2,493 · $208/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 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 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
$21,193
− Mortgage interest
−$7,282
− Property taxes
−$2,493
− Insurance
−$650
− Repairs & maintenance
−$1,695
− Management
−$1,695
− Depreciation
−$3,782
Taxable income
$3,595
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$863
After-tax cash flow
$4,555/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

-7.1% since first listed
10 events — show timeline
  • 2026-05-13 Listed $129,999 Stellar MLS as Distributed by MLS Grid
  • 2026-05-02 Listed $129,999 realMLS
  • 2026-04-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-02-26 Price Changed $134,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Listed $140,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.6%/yr

Latest (2025): $2,493 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…