CashFlowRE
Sign in Sign up
16612 NW 191st Way
D- Composite 38.64
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 +11.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

16612 NW 191st Way · High Springs, FL 32643
3 bd · 2.0 ba · 1,265 sqft · SingleFamily public records · 79 Days on market
Built 2016 6,098 sqft lot $42/mo HOA · 2% of rent

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

Listing remarks MLS

Well-kept corner lot home in Oak Ridge at High Springs, ideally located just off 441 between Alachua and High Springs with easy access to I-75 and a quick drive into Gainesville. This 3-bedroom, 2-bath home offers a spacious living and dining area that flows nicely into the kitchen, which features granite countertops, stainless steel appliances, and a large breakfast bar—great for everyday living or having people over. The backyard is fully fenced with a patio just off the back of the house, giving you a solid outdoor space to relax or entertain. The neighborhood has sidewalks throughout, making it easy for evening walks or getting outside. The primary bedroom includes a generously sized walk-in closet, and both bathrooms feature tile flooring. Additional highlights include Hardie board exterior siding and a sprinkler system already in place. A really solid home in a convenient location—worth taking a look. Some images may be virtually staged and/or digitally enhanced.

Key facts

  • Corner lot home
  • Large breakfast bar
  • Granite countertops

Tags

CORNER LOT HOMEGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESLARGE BREAKFAST BARFULLY FENCED BACKYARDPATIO

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 $280k.

Deal economics

  • At list price, monthly cash flow is $-82 ($-986/yr) — negative.
  • To cash-flow at today's rent, offer at most $265k (5.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (17.3% below list).
  • Recommended offer: $232k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.0% in High Springs — 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 68/100 on livability (#506 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D, amenities F, commute F.
  • Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 189 active listings in the ZIP; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($83k/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.
  • Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $199k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,512 (17.3% 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 79 days. Have you received any prior offers? Is the seller open to a 17% 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
0.83%
Cap rate
5.94%
Cash-on-cash
-1.26%
DSCR
0.94
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-18.4%
Equity multiple
0.35×
Total profit
$-50,566
Equity at exit
$41,734
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-50,683
Equity at exit
$24,201

Cash invested: $78,372 (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 32643

Home prices YoY
-5.5%
Active inventory
189
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,315 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$285 /mo · $3,415/yr
Insurance
$117
HOA
$42
Vacancy / Maint / Mgmt
$486
Net cashflow
$-82

Break-even live

Break-even rent $2,419
Max offer price $265,392
Occupancy floor 99%

Sensitivity live

Price -10% $76 -5% $-3 +0% $-82 +5% $-161 +10% $-241
Rent -10% $-265 -5% $-174 +0% $-82 +5% $9 +10% $101
Rate -1.0pp $59 -0.5pp $-11 base $-82 +0.5pp $-155 +1.0pp $-228

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
$69,975
Closing costs
$8,397
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.

HOA detail

Monthly dues
$42 · $504/yr

Listing history 24 events

  1. 2026-06-18
    days on market $279,900 Active 79 DOM
  2. 2026-06-17
    days on market $279,900 Active 78 DOM
  3. 2026-06-16
    days on market $279,900 Active 77 DOM
  4. 2026-06-15
    days on market $279,900 Active 76 DOM
  5. 2026-06-14
    days on market $279,900 Active 74 DOM
  6. 2026-06-13
    days on market $279,900 Active 73 DOM
  7. 2026-06-10
    days on market $279,900 Active 71 DOM
  8. 2026-06-09
    days on market $279,900 Active 70 DOM
  9. 2026-06-08
    days on market $279,900 Active 69 DOM
  10. 2026-06-07
    days on market $279,900 Active 68 DOM
  11. 2026-06-05
    days on market $279,900 Active 65 DOM
  12. 2026-06-03
    days on market $279,900 Active 64 DOM
  13. 2026-06-02
    days on market $279,900 Active 63 DOM
  14. 2026-06-01
    days on market $279,900 Active 62 DOM
  15. 2026-05-31
    days on market $279,900 Active 61 DOM
  16. 2026-05-30
    days on market $279,900 Active 60 DOM
  17. 2026-03-31
    listed $279,900 Active 995-char remark
    Show marketing remark (995 chars)

    Well-kept corner lot home in Oak Ridge at High Springs, ideally located just off 441 between Alachua and High Springs with easy access to I-75 and a quick drive into Gainesville. This 3-bedroom, 2-bath home offers a spacious living and dining area that flows nicely into the kitchen, which features granite countertops, stainless steel appliances, and a large breakfast bar—great for everyday living or having people over. The backyard is fully fenced with a patio just off the back of the house, giving you a solid outdoor space to relax or entertain. The neighborhood has sidewalks throughout, making it easy for evening walks or getting outside. The primary bedroom includes a generously sized walk-in closet, and both bathrooms feature tile flooring. Additional highlights include Hardie board exterior siding and a sprinkler system already in place. A really solid home in a convenient location—worth taking a look. Some images may be virtually staged and/or digitally enhanced.

  18. 2019-07-23
    soldstatus $199,000
  19. 2019-07-09
    soldstatus $199,000 616-char remark
    Show marketing remark (616 chars)

    Adorable 3 bedroom, 2 bathroom, open floorplan home in Oak Ridge at High Springs is only 2 years young! The kitchen features beautiful white cabinets with granite countertops and stainless steel appliances. Additional features include high ceilings, luxury vinyl plank flooring, low-e windows, tankless gas water heater and a spacious 2 car garage. The large master bedroom has a walk in closet and a beautiful ensuite with a standup tile shower. This corner lot has a huge backyard that is completely fenced in. This home is close to I-75, Publix, the springs, restaurants, and just a short hop over to Gainesville!

  20. 2019-04-22
    listed $199,000 616-char remark
    Show marketing remark (616 chars)

    Adorable 3 bedroom, 2 bathroom, open floorplan home in Oak Ridge at High Springs is only 2 years young! The kitchen features beautiful white cabinets with granite countertops and stainless steel appliances. Additional features include high ceilings, luxury vinyl plank flooring, low-e windows, tankless gas water heater and a spacious 2 car garage. The large master bedroom has a walk in closet and a beautiful ensuite with a standup tile shower. This corner lot has a huge backyard that is completely fenced in. This home is close to I-75, Publix, the springs, restaurants, and just a short hop over to Gainesville!

  21. 2019-04-19
    historical
  22. 2018-10-26
    listed $205,000
  23. 2016-11-30
    soldstatus $161,200
  24. 2016-05-25
    listed $161,200

ⓘ 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
$3,415 · $285/mo
Projected year-2 tax
$3,415 · $285/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 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
$27,781
− Mortgage interest
−$15,679
− Property taxes
−$3,415
− Insurance
−$1,400
− Repairs & maintenance
−$2,223
− Management
−$2,223
− HOA
−$504
− Depreciation
−$8,143
Taxable loss
−$5,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,393
After-tax cash flow
$407/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
Alachua
NCES district ID
1200030
Math proficiency
49% ▼ -9.00%
Reading proficiency
54% ▼ -3.00%
Median HH income
$42,683
Composite
43.31/100
National rank
#3038
State rank
#30 of 73 in FL

Livability — High Springs

Score
68/100
State rank
#506
US rank
#9346

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Springs, FL
County
Alachua County · 218,005 people
City population
11,953
Metro
Gainesville, FL
Population (ZIP)
11,953
Household income
$83,386
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
150.0

Population outlook (Alachua County) Hauer SSP2

Today (2025)
289,834 people
By 2030
305,873 · +5.5%
By 2040
335,246 · +15.7%
By 2050
364,719 · +25.8%
By 2075
436,665 · +50.7%
By 2100
482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 11% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Cuban 1%
Common ancestry
Slovak 5% Italian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Alachua

2024 margin
Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
2008→2024 swing
-0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.02%
Current HPI
308.0178
Rent YoY
Metro
Gainesville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+73.6% since first listed
8 events — show timeline
  • 2026-03-31 Listed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2019-07-23 Sold (Public Records) $199,000 Public Records
  • 2019-07-09 Sold (MLS) $199,000 Stellar MLS as Distributed by MLS Grid
  • 2019-04-22 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2019-04-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-10-26 Listed $205,000 Stellar MLS as Distributed by MLS Grid
  • 2016-11-30 Sold (MLS) $161,200 Stellar MLS as Distributed by MLS Grid
  • 2016-05-25 Listed $161,200 Stellar MLS as Distributed by MLS Grid

Property tax history

+20.9%/yr

Latest (2025): $3,415 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…