CashFlowRE
Sign in Sign up
6002 Hidden Knoll Ct
D Composite 41.5
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 +10.0/15.0
  • Cash flow +9.5/30.0
  • Schools +5.2/10.0
  • Condition / age +4.8/5.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$277,000

6002 Hidden Knoll Ct · Crestview, FL 32539
4 bd · 2.0 ba · 1,955 sqft · SingleFamily public records · 407 Days on market
Built 2025 Excellent condition 0.29 ac lot $142/sqft · 19% below area Est $293k · 6% under $41/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

Key facts

  • Open concept plan
  • Large closet
  • Private bath

Tags

OPEN CONCEPT PLANPRIVATE BATHLARGE CLOSET

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 $277k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-191 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (10.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (19.4% below list).
  • Recommended offer: $223k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.4% in Crestview — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#252 in FL, #3,858 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute 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.
  • Market conditions: Rents flat; 526 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).
  • This rent runs 36% of the median local income ($74k/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 $8k 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 407 days — a 12% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $29k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $223,371 (19.4% 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. It's been on market 407 days. Have you received any prior offers? Is the seller open to a 19% 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
5.47%
Cash-on-cash
-2.95%
DSCR
0.87
GRM
10.3

CMA / ARV

ARV (median comp)
$293,444
List price
$277,000
Delta
-5.60%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6008 Hidden Knoll Ct 0.00mi 4/2.0 1,773 (-9%) 0mo $269,888 $152 84
6004 Hidden Knoll Ct 0.00mi 4/2.0 1,773 (-9%) 4mo $291,888 $165 81
6012 Hidden Knoll Ct 0.24mi 4/2.0 1,773 (-9%) 2mo $295,000 $166 72
6008 Crocket Cv 0.54mi 4/2.0 1,920 (-2%) 0mo $318,306 $166 72
6013 Crocket Cv 0.51mi 4/2.0 1,920 (-2%) 3mo $309,200 $161 70
6127 Buckshot Dr 0.42mi 3/2.0 (-1) 1,901 (-3%) 2mo $311,300 $164 69
6125 Buckshot Drive Dr 0.44mi 4/3.0 2,005 (+3%) 3mo $318,200 $159 69
3720 Kittrell Ln 0.57mi 4/2.0 2,001 (+2%) 2mo $343,000 $171 68
6011 Crocket Cv 0.53mi 4/2.0 1,810 (-7%) 3mo $303,300 $168 61
6010 Crocket Cv 0.52mi 4/2.0 1,740 (-11%) 0mo $310,200 $178 57
6012 Crocket Cv 0.51mi 4/2.0 2,202 (+13%) 1mo $338,700 $154 55
6006 Crocket Cv 0.55mi 4/2.0 2,202 (+13%) 0mo $337,800 $153 53

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 · 0.12% rent growth · sell at horizon

5-year hold
IRR
-24.5%
Equity multiple
0.18×
Total profit
$-63,261
Equity at exit
$41,302
10-year hold
IRR
-31.9%
Equity multiple
-0.22×
Total profit
$-94,855
Equity at exit
$23,950

Cash invested: $77,560 (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 32539

Home prices YoY
-17.8%
Rents YoY
0.1%
Active inventory
526
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,234 medium interval (Pro) →
Mortgage (P&I)
$1,453
Tax est. 1.5%
$346 /mo · $4,155/yr
Insurance
$115
HOA
$41
Vacancy / Maint / Mgmt
$469
Net cashflow
$-191

Break-even live

Break-even rent $2,475
Max offer price $249,413
Occupancy floor

Sensitivity live

Price -10% $1 -5% $-95 +0% $-191 +5% $-286 +10% $-382
Rent -10% $-367 -5% $-279 +0% $-191 +5% $-102 +10% $-14
Rate -1.0pp $-51 -0.5pp $-120 base $-191 +0.5pp $-262 +1.0pp $-335

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
$69,250
Closing costs
$8,310
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6109 Buckshot Dr Crestview, FL 4.0 2.0 2137 $2,100 $0.98 15d 1 0.56mi
3527 Horne Hollow Rd Crestview, FL 4.0 2.0 1685 $1,500 $0.89 45d 1 0.69mi
3467 Sparco Dr Crestview, FL 4.0 2.5 2348 $2,800 $1.19 45d 1 1.48mi

HOA detail

Monthly dues
$41 · $492/yr

Listing history 45 events

  1. 2026-06-13
    pricestatusdays on market $277,000 Pending 407 DOM
  2. 2026-06-10
    days on market $259,888 Active 405 DOM
  3. 2026-06-09
    days on market $259,888 Active 404 DOM
  4. 2026-06-08
    days on market $259,888 Active 403 DOM
  5. 2026-06-07
    days on market $259,888 Active 402 DOM
  6. 2026-06-05
    days on market $259,888 Active 399 DOM
  7. 2026-06-03
    price $259,888 Active 397 DOM
  8. 2026-06-02
    days on market $264,888 Active 397 DOM
  9. 2026-06-01
    days on market $264,888 Active 396 DOM
  10. 2026-05-31
    days on market $264,888 Active 395 DOM
  11. 2026-05-30
    days on market $264,888 Active 394 DOM
  12. 2026-04-16
    status Active 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  13. 2026-04-05
    historical 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  14. 2026-04-01
    price $264,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  15. 2026-03-31
    price $264,888 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  16. 2026-03-05
    price $269,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  17. 2026-03-04
    price $269,888 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  18. 2026-02-25
    price $279,888 660-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  19. 2026-02-25
    price $279,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  20. 2026-01-28
    price $284,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  21. 2026-01-27
    price $284,888 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  22. 2026-01-08
    price $289,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  23. 2026-01-08
    status Active 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  24. 2025-12-29
    historical 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  25. 2025-12-09
    price $279,888 660-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  26. 2025-12-09
    price $279,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  27. 2025-11-26
    price $274,888 660-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  28. 2025-11-26
    price $274,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  29. 2025-11-19
    price $286,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  30. 2025-11-18
    price $286,888 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  31. 2025-11-08
    price $279,888 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  32. 2025-11-07
    price $279,888 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  33. 2025-08-21
    price $284,990 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  34. 2025-08-20
    price $284,990 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  35. 2025-08-08
    price $285,990 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  36. 2025-08-06
    price $285,990 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  37. 2025-07-18
    price $290,990 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  38. 2025-07-17
    price $290,990 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  39. 2025-06-12
    price $295,990 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  40. 2025-06-11
    price $295,990 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  41. 2025-05-16
    price $300,990 660-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  42. 2025-05-16
    price $300,990 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  43. 2025-05-02
    listed $305,990 Active 749-char remark
    Show marketing remark (749 chars)

    Welcome home to our Cabot plan. This thoughtfully designed open concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker style cabinets, beautiful granite countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

  44. 2025-05-01
    listed $305,990 Active 660-char remark
    Show marketing remark (660 chars)

    This open concept Cabot plan seamlessly connects the kitchen, dining, and living areas, creating the perfect layout. The kitchen features lots of cabinets and granite countertops. The primary suite offers a private bath and a large closet. Three additional bedrooms provide ample space for your lifestyle. Don't miss this opportunity to own a new home with builder warranty! Closing cost credit and/or rate buydown available on select homes! Prices, terms and conditions subject to change without notice. Located approximately 4 miles from the high school, Meadow Creek offers generous homesites, making this community the perfect blend of serene and practical

  45. 2025-01-31
    soldstatus $910,000

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

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 · 19 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 · 1 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
$26,805
− Mortgage interest
−$15,516
− Property taxes
−$4,155
− Insurance
−$1,385
− Repairs & maintenance
−$2,144
− Management
−$2,144
− HOA
−$492
− Depreciation
−$8,058
Taxable loss
−$7,091
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,702
After-tax cash flow
$-586/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This move-in-ready home features a modern open-concept layout, well-maintained interior, and a great location. It's ready for immediate occupancy and minor updates can further enhance its value.

Value-add opportunities

  • Both Painting the exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more potential buyers
  • Both Add a small outdoor seating area — A cozy outdoor space can increase the home's appeal and functionality
  • Both Install smart home features — Smart home features can increase the home's value and attract tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more potential buyers
  • Both Add a small outdoor seating area — A cozy outdoor space can increase the home's appeal and functionality
  • Both Install smart home features — Smart home features can increase the home's value and attract tech-savvy buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Crestview

Score
75/100
State rank
#252
US rank
#3858

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Okaloosa County · 194,352 people
City population
58,889
Metro
Crestview-Fort Walton Beach-Destin, FL
Population (ZIP)
33,290
Household income
$74,369
Rent vs Own
21.7% rent · 78.3% own
Severe rent burden
371.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Two or more races 8% Hispanic / Latino 7% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 4% Iranian 2% Romanian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Asian/Pacific 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
▼ -56.52%
Current HPI
261.1557
Rent YoY
▲ 0.12%
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

-70.9% since first listed
34 events — show timeline
  • 2026-04-16 Relisted Zillow
  • 2026-04-05 Delisted Zillow
  • 2026-04-01 Price Changed $264,888 Zillow
  • 2026-03-31 Price Changed $264,888 ECAR
  • 2026-03-05 Price Changed $269,888 Zillow
  • 2026-03-04 Price Changed $269,888 ECAR
  • 2026-02-25 Price Changed $279,888 ECAR
  • 2026-02-25 Price Changed $279,888 Zillow
  • 2026-01-28 Price Changed $284,888 Zillow
  • 2026-01-27 Price Changed $284,888 ECAR
  • 2026-01-08 Relisted Zillow
  • 2026-01-08 Price Changed $289,888 Zillow
  • 2025-12-29 Delisted Zillow
  • 2025-12-09 Price Changed $279,888 ECAR
  • 2025-12-09 Price Changed $279,888 Zillow
  • 2025-11-26 Price Changed $274,888 ECAR
  • 2025-11-26 Price Changed $274,888 Zillow
  • 2025-11-19 Price Changed $286,888 Zillow
  • 2025-11-18 Price Changed $286,888 ECAR
  • 2025-11-08 Price Changed $279,888 Zillow
  • 2025-11-07 Price Changed $279,888 ECAR
  • 2025-08-21 Price Changed $284,990 Zillow
  • 2025-08-20 Price Changed $284,990 ECAR
  • 2025-08-08 Price Changed $285,990 ECAR
  • 2025-08-06 Price Changed $285,990 Zillow
  • 2025-07-18 Price Changed $290,990 Zillow
  • 2025-07-17 Price Changed $290,990 ECAR
  • 2025-06-12 Price Changed $295,990 Zillow
  • 2025-06-11 Price Changed $295,990 ECAR
  • 2025-05-16 Price Changed $300,990 ECAR
  • 2025-05-16 Price Changed $300,990 Zillow
  • 2025-05-02 Listed $305,990 Zillow
  • 2025-05-01 Listed $305,990 ECAR
  • 2025-01-31 Sold (Public Records) $910,000 Public Records

Property tax history

+151.1%/yr

Latest (2025): $516 · +38.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…