CashFlowRE
Sign in Sign up
3390 Montecito Blvd
D- Composite 37.1
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).

  • Cash flow +11.8/30.0
  • ARV discount +5.8/15.0
  • Schools +5.3/10.0
  • Rent growth +3.6/5.0
  • DSCR +3.5/10.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Livability +2.1/5.0
  • Appreciation +0.0/10.0

$275,000

3390 Montecito Blvd · Mulat, FL 32583
3 bd · 2.0 ba · 1,325 sqft · SingleFamily public records · 61 Days on market
Built 1975 10,193 sqft lot Est $265k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

Key facts

  • Covered front porch
  • Brand-new flooring
  • Hot water heater

Tags

COVERED FRONT PORCHNEW ROOFHVAC SYSTEMHOT WATER HEATERBRAND-NEW FLOORINGRECESSED LIGHTING

Property features AI

Finance

  • Other: Located on a county-maintained road; Directions: From Avalon Blvd to Del Monte Street. Right on N 14th Avenue. House is one mile on the right.
  • HOA & community: No association (annual fee frequency noted)

Exterior

  • Parking: Two parking spaces per unit; Boat parking; Golf cart garage; RV access/parking
  • Security: Smoke detectors
  • Utilities: Public water; Copper wiring; Cable available
  • Home design: Single-story home; Resale property; Not attached to another property; Homestead exempt; Green features include insulation, insulated floors, and insulated walls
  • Construction: Brick construction; Slab foundation; Composition roof; Built on one level
  • Exterior features: Front porch; Interior lot

Interior

  • Kitchen: Remodeled kitchen with granite countertops and pantry (updated within 1 year); New countertops, new cabinets, and new appliances
  • Bedrooms: Master bedroom on the first floor; All bedrooms on the first floor
  • Flooring: Laminate flooring; Simulated wood flooring
  • Bathrooms: Two full bathrooms; Remodeled bathrooms with new flooring, new vanities, tile, and new fixtures (updated within 1 year)
  • Heating & cooling: Central heating; Central air conditioning; Ceiling fans for cooling
  • Interior features: Baseboards; Ceiling fans; High-speed internet available; Recessed lighting; Insulated doors; Storm door(s); Blinds on windows
  • Laundry & utility: Inside laundry with washer/dryer hookups; Electric water heater

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 $275k.

Deal economics

  • At list price, monthly cash flow is $-77 ($-926/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (5.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (24.3% below list).
  • Recommended offer: $208k (24.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 41/100 on livability (#907 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Santa Rosa (suburban): math 63% / reading 60% proficiency, ranked #8 of 73 in FL (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.5%/yr); 806 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 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 $8k of value loss. Plan a longer hold.
  • Santa Rosa County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $135k; list at $275k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $208,210 (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 61 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.76%
Cap rate
5.96%
Cash-on-cash
-1.20%
DSCR
0.95
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$265,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5069 Teresa Dr 0.22mi 3/2.0 1,335 (+1%) 10mo $256,250 $192 80
3372 Childers St 0.07mi 3/2.0 1,512 (+14%) 2mo $349,000 $231 72
3324 Bonfire Dr 0.24mi 3/2.0 1,200 (-9%) 3mo $200,000 $167 71
3288 Damon Dr 0.41mi 3/2.0 1,250 (-6%) 4mo $255,000 $204 68
5259 Sonoma Ct 0.65mi 3/2.0 1,312 (-1%) 1mo $408,500 $311 67
3286 Damon Dr 0.40mi 3/2.0 1,250 (-6%) 7mo $249,900 $200 66
3290 Damon Dr 0.38mi 3/2.0 1,250 (-6%) 10mo $250,000 $200 64
3294 Damon Dr 0.40mi 3/2.0 1,250 (-6%) 13mo $249,800 $200 61
3288 Electra Dr 0.45mi 3/2.0 1,375 (+4%) 14mo $248,000 $180 61
5263 Sonoma Ct 0.66mi 2/2.0 (-1) 1,302 (-2%) 5mo $390,500 $300 57
3294 Damon Dr 0.55mi 3/2.0 1,250 (-6%) 13mo $249,800 $200 54
5259 Tallahassee St 0.63mi 3/2.0 1,470 (+11%) 13mo $208,000 $141 42

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 · 4.53% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.40×
Total profit
$-46,301
Equity at exit
$41,003
10-year hold
IRR
-6.3%
Equity multiple
0.57×
Total profit
$-33,188
Equity at exit
$23,777

Cash invested: $77,000 (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 32583

Home prices YoY
-11.3%
Rents YoY
4.5%
Active inventory
806
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,082 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$165 /mo · $1,984/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$-77

Break-even live

Break-even rent $2,180
Max offer price $261,368
Occupancy floor 99%

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
$68,750
Closing costs
$8,250
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5093 Carley Ct Milton, FL 3.0 2.0 1657 $1,950 $1.18 13d 1 0.18mi
3210 Electra Dr Milton, FL 3.0 2.0 1543 $2,000 $1.30 13d 1 0.58mi
2989 N 5th Ave Milton, FL 3.0 2.0 1144 $2,400 $2.10 23d 1 1.10mi
5320 Cornwall Dr Milton, FL 3.0 2.0 1703 $2,200 $1.29 13d 1 1.11mi
4185 Pendragon Cir Unit Alisha walker Milton, FL 3.0 2.5 1553 $1,800 $1.16 13d 1 1.12mi
4167 Pendragon Cir Milton, FL 3.0 2.5 1553 $1,800 $1.16 13d 1 1.13mi
3863 Pendragon Cir , FL 3.0 2.5 1579 $2,500 $1.58 23d 1 1.17mi
4067 Pendragon Cir Milton, FL 3.0 2.5 1537 $1,800 $1.17 13d 1 1.20mi
4051 Pendragon Cir Milton, FL 3.0 2.5 1530 $1,800 $1.18 13d 1 1.21mi
3984 Pendragon Cir Unit 1 Milton, FL 3.0 2.5 1537 $1,800 $1.17 21d 1 1.25mi
5621 Fulcina Ct Milton, FL 3.0 2.0 1585 $1,900 $1.20 23d 1 1.25mi
5604 Shooting Star Ct Milton, FL 3.0 2.0 1324 $2,300 $1.74 13d 1 1.45mi
4413 Oak Vista Ln Milton, FL 1.0–3.0 1.0–2.0 992 $2,354 $2.37 13d 18 1.45mi
5625 Shooting Star Ct Milton, FL 3.0 2.0 1655 $1,950 $1.18 21d 1 1.46mi
5574 Peach Dr Milton, FL 3.0 2.0 1475 $1,900 $1.29 23d 1 1.48mi

Listing history 27 events

  1. 2026-06-18
    days on market $275,000 Active 61 DOM
  2. 2026-06-17
    days on market $275,000 Active 60 DOM
  3. 2026-06-16
    days on market $275,000 Active 59 DOM
  4. 2026-06-15
    days on market $275,000 Active 58 DOM
  5. 2026-06-14
    days on market $275,000 Active 56 DOM
  6. 2026-06-10
    days on market $275,000 Active 53 DOM
  7. 2026-06-09
    days on market $275,000 Active 52 DOM
  8. 2026-06-08
    days on market $275,000 Active 51 DOM
  9. 2026-06-07
    days on market $275,000 Active 50 DOM
  10. 2026-06-05
    days on market $275,000 Active 47 DOM
  11. 2026-06-03
    days on market $275,000 Active 46 DOM
  12. 2026-06-02
    days on market $275,000 Active 45 DOM
  13. 2026-06-01
    days on market $275,000 Active 44 DOM
  14. 2026-05-31
    days on market $275,000 Active 43 DOM
  15. 2026-05-31
    pricedays on market $275,000 Active 42 DOM
  16. 2026-05-13
    status Active
  17. 2026-05-04
    historical Contingent
  18. 2026-04-18
    listed $279,990 Active
  19. 2025-10-29
    soldstatus $135,000
  20. 2025-10-21
    soldstatus $135,000 Sold 779-char remark
    Show marketing remark (779 chars)

    SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

  21. 2025-08-06
    status Pending 779-char remark
    Show marketing remark (779 chars)

    SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

  22. 2025-07-25
    status Active 779-char remark
    Show marketing remark (779 chars)

    SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

  23. 2025-06-24
    status Pending 779-char remark
    Show marketing remark (779 chars)

    SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

  24. 2025-05-22
    listed $155,000 Active 779-char remark
    Show marketing remark (779 chars)

    SOLD AS-IS! Welcome to 3390 Montecito Blvd in Milton, a solid brick-on-slab 3-bedroom, 2-bath home offering 1,325 sq ft of potential on a quiet street with no HOA. The major systems are in great shape with a roof and exterior HVAC unit both just 3 years old, and an 8-year-old interior air handler. The layout includes a cozy living area with fireplace and original tile and vinyl flooring throughout. Sitting on a quarter acre lot, the backyard features a large detached garage—ideal for storage, a workshop, or future expansion. Located minutes from East Milton Park, top-rated Santa Rosa County schools, and a short drive to downtown Milton and I-10, this home is ideal for owner-occupants or DIY buyers ready to build sweat equity in a well-built home with great bones.

  25. 1984-06-01
    soldstatus $37,000
  26. 1982-09-01
    soldstatus $37,000
  27. 1975-06-01
    soldstatus $19,600

ⓘ 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
$1,984 · $165/mo
Projected year-2 tax
$2,282 · $190/mo
Expected delta
+$299/yr (+$25/mo · 15.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$24,985
− Mortgage interest
−$15,404
− Property taxes
−$1,984
− Insurance
−$1,375
− Repairs & maintenance
−$1,999
− Management
−$1,999
− Depreciation
−$8,000
Taxable loss
−$5,775
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,386
After-tax cash flow
$460/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
Santa Rosa
NCES district ID
1201650
Math proficiency
63% ▼ -6.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$58,161
Composite
53.12/100
National rank
#1511
State rank
#8 of 73 in FL

Livability — Mulat

Score
41/100
State rank
#907
US rank
#27108

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Santa Rosa County · 194,764 people
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
31,828
Household income
$85,440
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
122.0

Population outlook (Santa Rosa County) Hauer SSP2

Today (2025)
195,978 people
By 2030
209,782 · +7.0%
By 2040
235,293 · +20.1%
By 2050
256,408 · +30.8%
By 2075
298,074 · +52.1%
By 2100
303,216 · +54.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 11% Two or more races 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2% Cuban 1%
Common ancestry
Italian 3% Slovak 2% Serbian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3%

Political lean MEDSL · Santa Rosa

2024 margin
Solid R (+51.0) · D 24.1% · R 75.0%
2008→2024 swing
-3.0pp toward R · 2008: -47.9pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+46.5 2016: R+53.5 2012: R+52.6 2008: R+47.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.35%
Current HPI
301.8819
Rent YoY
▲ 4.53%
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

+1328.5% since first listed
12 events — show timeline
  • 2026-05-13 Relisted PARMLS
  • 2026-05-04 Contingent PARMLS
  • 2026-04-18 Listed $279,990 PARMLS
  • 2025-10-29 Sold (Public Records) $135,000 Public Records
  • 2025-10-21 Sold (MLS) $135,000 PARMLS
  • 2025-08-06 Pending PARMLS
  • 2025-07-25 Relisted PARMLS
  • 2025-06-24 Pending PARMLS
  • 2025-05-22 Listed $155,000 PARMLS
  • 1984-06-01 Sold (Public Records) $37,000 Public Records
  • 1982-09-01 Sold (Public Records) $37,000 Public Records
  • 1975-06-01 Sold (Public Records) $19,600 Public Records

Property tax history

+14.8%/yr

Latest (2025): $1,984 · +213.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…