CashFlowRE
Sign in Sign up
401 N Cherry St
C- Composite 50.95
Why this score? — see what drove the C- 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 +21.4/30.0
  • DSCR +6.8/10.0
  • ARV discount +5.8/15.0
  • 1% rule +4.8/10.0
  • 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

$124,900

401 N Cherry St · Starke, FL 32091
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 115 Days on market
Built 1932 6,989 sqft lot Est $120k · at est. ↓ 16% since listing

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

Listing remarks MLS

Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

Key facts

  • Covered front porch
  • Shaded backyard
  • Historic downtown

Tags

COVERED FRONT PORCHCOVERED BACK PORCHSHADED BACKYARDEASY COMMUTING ACCESSHISTORIC DOWNTOWNCOMMUNITY ATMOSPHERE

Property features AI

Finance

  • Other: Total lot approximately 0.16 acres; Total living area reported as 720 square feet; Building area reported as 860 square feet
  • Financial info: No lease restrictions; Unfurnished
  • HOA & community: No HOA

Exterior

  • Parking: No parking details provided
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas available; Sewer connected; Water connected
  • Home design: Single family residence; One story; East-facing entry
  • Construction: Wood siding; Metal roof; Crawlspace foundation with pillar/post/pier
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Wall/window air conditioning units
  • Interior features: Eat-in kitchen; Electric, free-standing fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (1.9% below list).
  • Recommended offer: $114k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.6% 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 $864 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.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1932 — 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,659 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1932 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
8.07%
Cash-on-cash
6.34%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$120,240
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
646 N Church St 0.22mi 2/1.0 810 (+12%) 11mo $145,000 $179 60
766 Grand St 0.46mi 2/1.0 720 (0%) 23mo $120,000 $167 59
1205 Dell St 0.74mi 2/1.0 760 (+6%) 21mo $35,000 $46 38

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
-6.6%
Equity multiple
0.76×
Total profit
$-8,494
Equity at exit
$18,623
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$7,642
Equity at exit
$10,799

Cash invested: $34,972 (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
8.5×

Monthly cashflow live

Estimated rent
$1,225 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$76 /mo · $909/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$185

Break-even live

Break-even rent $991
Max offer price $124,900
Occupancy floor 80%

Sensitivity live

Price -10% $256 -5% $220 +0% $185 +5% $150 +10% $114
Rent -10% $88 -5% $137 +0% $185 +5% $233 +10% $282
Rate -1.0pp $248 -0.5pp $217 base $185 +0.5pp $153 +1.0pp $120

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
$31,225
Closing costs
$3,747
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 8 events

  1. 2026-05-31
    status $124,900 Pending 115 DOM
  2. 2026-05-30
    days on market $124,900 Active 115 DOM
  3. 2026-04-29
    price $124,900
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

  4. 2026-04-29
    price $124,900 1424-char remark
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

  5. 2026-03-20
    price $139,000
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

  6. 2026-03-20
    price $139,000 1424-char remark
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

  7. 2026-02-04
    listed $149,000 Active
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

  8. 2026-02-04
    listed $149,000 Active 1424-char remark
    Show marketing remark (1424 chars)

    Welcome to this charming 1932 cottage that blends historic character with fresh modern updates! This adorable 2 bedroom, 1 bathroom home offers 720 sq. ft. of efficient, comfortable living space and is move-in ready. Step inside to find a bright and refreshed interior featuring brand new paint, updated vinyl flooring, and new carpet in bedrooms. The cozy electric fireplace provides warmth and charm, while 3 window A/C units help keep the home cool and comfortable year-round. The home features a covered front porch that adds to the home's classic curb appeal and provides a welcoming entry. Just off the kitchen, the covered back porch serves as a convenient utility space with washer and dryer hookups and hot water heater placement, helping maximize interior living space. The home offers a cute shaded backyard that provides plenty of room for relaxing, pets, gardening, or outdoor entertaining, along with a nice front yard. Location is a major highlight! Conveniently located just minutes from US Hwy 301, this home provides easy commuting access to Gainesville, Jacksonville, and Ocala, making it appealing for both homeowners and rental investment opportunities. Founded in the mid-1800s, Starke is known for its preserved historic downtown and welcoming community atmosphere. Residents enjoy hometown festivals, local dining favorites, and strong community connections that just might make you call Starke HOME.

ⓘ 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
$909 · $76/mo
Projected year-2 tax
$1,037 · $86/mo
Expected delta
+$128/yr (+$11/mo · 14.0%)

ⓘ 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 · 20 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
$14,699
− Mortgage interest
−$6,996
− Property taxes
−$909
− Insurance
−$624
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$3,633
Taxable income
$184
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$44
After-tax cash flow
$2,175/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

-16.2% since first listed
6 events — show timeline
  • 2026-04-29 Price Changed $124,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-29 Price Changed $124,900 realMLS
  • 2026-03-20 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Price Changed $139,000 realMLS
  • 2026-02-04 Listed $149,000 realMLS
  • 2026-02-04 Listed $149,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+6.6%/yr

Latest (2025): $909 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…