CashFlowRE
Sign in Sign up
207 NW Senter Ave
D Composite 40.35
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.8/15.0
  • Cash flow +6.8/30.0
  • Schools +3.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.0/10.0
  • 1% rule +0.9/10.0

$235,000

207 NW Senter Ave · Branford, FL 32008
3 bd · 2.0 ba · 1,448 sqft · SingleFamily public records · 8 Days on market
Built 1958 $162/sqft · 5% below area Est $248k · 5% under

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

Listing remarks MLS

Charming Downtown Branford Home Welcome to this well-maintained 3-bedroom, 2-bathroom home located in the heart of downtown Branford, Florida. Built in 1958, this property blends classic charm with important modern updates, making it an excellent choice for comfortable small-town living. The home features a new roof installed in October 2023, complete with a 10-year labor warranty and a 30-year shingle warranty for added peace of mind. The A/C system was replaced in 2020, and the home also offers updated wiring and plumbing (approximately 2020). All new appliances add even more value and convenience. Home also comes with a well for your lawn and gardening needs. Conveniently located near local shops, schools, and everyday amenities, this home offers both reliability and location in a quiet, friendly community. Enjoy being close to the historic Suwannee River and just minutes from Ichetucknee Springs State Park, known for its crystal-clear waters and outdoor recreation. This charming home is ideal for full-time living, a weekend retreat, or an investment opportunity in beautiful North Florida.

Key facts

  • Outdoor recreation
  • Move-in-ready home
  • 3 garage spots

Tags

PARTIALLY REMODELED HOMEMOVE-IN-READY HOMEEASY ACCESS TO LOCAL AMENITIESOUTDOOR RECREATION

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 3-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-364 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (27.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (41.4% below list).
  • Recommended offer: $138k (41.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.4% vs local median 2.8% in Branford — 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 62/100 on livability (#748 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: schools C-, crime D, amenities F.
  • Suwannee (town): math 45% / reading 44% proficiency, ranked #52 of 73 in FL (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 105 active listings in the ZIP; 138 units permitted in Suwannee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 2y 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 $135k; list at $235k implies a 74% gain — meaningful room to come down on a strong offer.

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; 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 $137,809 (41.4% 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. 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. 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
0.59%
Cap rate
4.43%
Cash-on-cash
-6.64%
DSCR
0.70
GRM
14.2

CMA / ARV

ARV (median comp)
$247,762
List price
$235,000
Delta
-7.17%
Verdict
FAIR
Comps
12 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26280 85th Ln 0.59mi 2/2.0 (-1) 1,296 (-10%) 4mo $277,070 $214 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.6%
Equity multiple
2.59×
Total profit
$104,712
Equity at exit
$211,707
10-year hold
IRR
18.0%
Equity multiple
5.96×
Total profit
$326,428
Equity at exit
$456,553

Cash invested: $65,800 (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 32008

Home prices YoY
23.4%
Active inventory
105
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$1,378 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$123 /mo · $1,470/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$-364

Break-even live

Break-even rent $1,839
Max offer price $170,676
Occupancy floor

Sensitivity live

Price -10% $-231 -5% $-298 +0% $-364 +5% $-431 +10% $-497
Rent -10% $-473 -5% $-419 +0% $-364 +5% $-310 +10% $-255
Rate -1.0pp $-246 -0.5pp $-304 base $-364 +0.5pp $-425 +1.0pp $-487

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
$58,750
Closing costs
$7,050
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 39 events

  1. 2026-06-19
    days on market $235,000 Active 8 DOM
  2. 2026-06-18
    days on market $235,000 Active 7 DOM
  3. 2026-06-17
    days on market $235,000 Active 6 DOM
  4. 2026-06-16
    days on market $235,000 Active 5 DOM
  5. 2026-06-15
    days on market $235,000 Active 4 DOM
  6. 2026-06-14
    days on market $235,000 Active 2 DOM
  7. 2026-06-12
    remarks 451-char remark
  8. 2026-06-12
    pricedays on marketlisting id $235,000 Active 1 DOM
  9. 2026-06-02
    days on market $230,000 Active 150 DOM
  10. 2026-06-01
    days on market $230,000 Active 149 DOM
  11. 2026-05-31
    days on market $230,000 Active 148 DOM
  12. 2026-05-30
    days on market $230,000 Active 147 DOM
  13. 2026-04-24
    price $230,000 1109-char remark
    Show marketing remark (1109 chars)

    Charming Downtown Branford Home Welcome to this well-maintained 3-bedroom, 2-bathroom home located in the heart of downtown Branford, Florida. Built in 1958, this property blends classic charm with important modern updates, making it an excellent choice for comfortable small-town living. The home features a new roof installed in October 2023, complete with a 10-year labor warranty and a 30-year shingle warranty for added peace of mind. The A/C system was replaced in 2020, and the home also offers updated wiring and plumbing (approximately 2020). All new appliances add even more value and convenience. Home also comes with a well for your lawn and gardening needs. Conveniently located near local shops, schools, and everyday amenities, this home offers both reliability and location in a quiet, friendly community. Enjoy being close to the historic Suwannee River and just minutes from Ichetucknee Springs State Park, known for its crystal-clear waters and outdoor recreation. This charming home is ideal for full-time living, a weekend retreat, or an investment opportunity in beautiful North Florida.

  14. 2026-02-26
    price $235,000 1109-char remark
    Show marketing remark (1109 chars)

    Charming Downtown Branford Home Welcome to this well-maintained 3-bedroom, 2-bathroom home located in the heart of downtown Branford, Florida. Built in 1958, this property blends classic charm with important modern updates, making it an excellent choice for comfortable small-town living. The home features a new roof installed in October 2023, complete with a 10-year labor warranty and a 30-year shingle warranty for added peace of mind. The A/C system was replaced in 2020, and the home also offers updated wiring and plumbing (approximately 2020). All new appliances add even more value and convenience. Home also comes with a well for your lawn and gardening needs. Conveniently located near local shops, schools, and everyday amenities, this home offers both reliability and location in a quiet, friendly community. Enjoy being close to the historic Suwannee River and just minutes from Ichetucknee Springs State Park, known for its crystal-clear waters and outdoor recreation. This charming home is ideal for full-time living, a weekend retreat, or an investment opportunity in beautiful North Florida.

  15. 2026-01-03
    listed $245,000 Active 1109-char remark
    Show marketing remark (1109 chars)

    Charming Downtown Branford Home Welcome to this well-maintained 3-bedroom, 2-bathroom home located in the heart of downtown Branford, Florida. Built in 1958, this property blends classic charm with important modern updates, making it an excellent choice for comfortable small-town living. The home features a new roof installed in October 2023, complete with a 10-year labor warranty and a 30-year shingle warranty for added peace of mind. The A/C system was replaced in 2020, and the home also offers updated wiring and plumbing (approximately 2020). All new appliances add even more value and convenience. Home also comes with a well for your lawn and gardening needs. Conveniently located near local shops, schools, and everyday amenities, this home offers both reliability and location in a quiet, friendly community. Enjoy being close to the historic Suwannee River and just minutes from Ichetucknee Springs State Park, known for its crystal-clear waters and outdoor recreation. This charming home is ideal for full-time living, a weekend retreat, or an investment opportunity in beautiful North Florida.

  16. 2025-11-18
    historical
  17. 2025-10-13
    price $240,000
  18. 2025-10-13
    price $240,000
  19. 2025-09-18
    price $245,000
  20. 2025-09-18
    price $245,000
  21. 2025-07-11
    price $249,900
  22. 2025-07-11
    price $249,900
  23. 2025-06-16
    price $255,000
  24. 2025-06-16
    price $255,000
  25. 2025-06-11
    listed $265,000 Active
  26. 2025-06-10
    listed $265,000 Active
  27. 2025-01-29
    price $260,000
  28. 2024-12-29
    price $265,000
  29. 2024-12-14
    listed $275,000 Active
  30. 2024-11-17
    historical
  31. 2024-09-17
    listed $275,000 Active
  32. 2024-04-29
    historical
  33. 2024-03-22
    listed $275,000 Active
  34. 2024-03-19
    listed $275,000 Active
  35. 2024-02-28
    price $279,900
  36. 2024-02-24
    price $287,000
  37. 2024-02-08
    listed $290,000 Active
  38. 2021-07-19
    soldstatus $135,000
  39. 2021-05-11
    soldstatus $135,000

ⓘ 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
$1,470 · $123/mo
Projected year-2 tax
$1,950 · $163/mo
Expected delta
+$480/yr (+$40/mo · 32.7%)

ⓘ 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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$16,537
− Mortgage interest
−$13,164
− Property taxes
−$1,470
− Insurance
−$1,175
− Repairs & maintenance
−$1,323
− Management
−$1,323
− Depreciation
−$6,836
Taxable loss
−$8,754
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,101
After-tax cash flow
$-2,268/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
Suwannee
NCES district ID
1201830
Math proficiency
45% ▼ -4.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$37,785
Composite
37.07/100
National rank
#4503
State rank
#52 of 73 in FL

Livability — Branford

Score
62/100
State rank
#748
US rank
#16225

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Branford, FL
Population (ZIP)
6,263

Population outlook (Suwannee County) Hauer SSP2

Today (2025)
45,226 people
By 2030
45,833 · +1.3%
By 2040
46,631 · +3.1%
By 2050
46,544 · +2.9%
By 2075
43,635 · -3.5%
By 2100
34,318 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 11% Black 6% Two or more races 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Danish 2% Iranian 2% Italian 2%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Suwannee

2024 margin
Solid R (+61.0) · D 19.3% · R 80.2%
2008→2024 swing
-17.8pp toward R · 2008: -43.1pp · 2024: -61.0pp
All cycles
2024: R+61.0 2020: R+56.6 2016: R+55.3 2012: R+45.0 2008: R+43.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 75.94%
Current HPI
399.7214
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

+70.4% since first listed
27 events — show timeline
  • 2026-04-24 Price Changed $230,000 NFMLS
  • 2026-02-26 Price Changed $235,000 NFMLS
  • 2026-01-03 Listed $245,000 NFMLS
  • 2025-11-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-13 Price Changed $240,000 NFMLS
  • 2025-10-13 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-18 Price Changed $245,000 NFMLS
  • 2025-09-18 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-11 Price Changed $249,900 NFMLS
  • 2025-07-11 Price Changed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-16 Price Changed $255,000 NFMLS
  • 2025-06-16 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-11 Listed $265,000 NFMLS
  • 2025-06-10 Listed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-29 Price Changed $260,000 NFMLS
  • 2024-12-29 Price Changed $265,000 NFMLS
  • 2024-12-14 Listed $275,000 NFMLS
  • 2024-11-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-17 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-03-22 Listed $275,000 NFMLS
  • 2024-03-19 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2024-02-28 Price Changed $279,900 NFMLS
  • 2024-02-24 Price Changed $287,000 NFMLS
  • 2024-02-08 Listed $290,000 NFMLS
  • 2021-07-19 Sold (Public Records) $135,000 Public Records
  • 2021-05-11 Sold (MLS) $135,000 NFMLS

Property tax history

-0.4%/yr

Latest (2025): $1,470 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…