CashFlowRE
Sign in Sign up
1315 SW 252nd St
C- Composite 54.13
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 +21.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.5/10.0
  • Schools +4.3/10.0
  • Rent growth +3.4/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

1315 SW 252nd St · Newberry, FL 32669
3 bd · 2.0 ba · 984 sqft · SingleFamily public records · 180 Days on market
Built 1977 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You'll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

Key facts

  • Brand-new flooring
  • Metal roof
  • Updated windows

Tags

RANCH-STYLE PROPERTYCONCRETE BLOCK HOMEBRAND-NEW FLOORINGNEW KITCHEN APPLIANCESMETAL ROOFUPDATED WINDOWS

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 $225k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/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 $215k (4.6% below list).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.2% in Newberry — 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 (#524 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; 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: Rents rising (+3.6%/yr); 418 active listings in the ZIP; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 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 $7k 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 180 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $33k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $64k; list at $225k implies a 254% 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; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 180 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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. 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?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.95%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.57% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.78×
Total profit
$-13,596
Equity at exit
$33,548
10-year hold
IRR
4.4%
Equity multiple
1.33×
Total profit
$20,893
Equity at exit
$19,454

Cash invested: $63,000 (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 32669

Home prices YoY
-22.1%
Rents YoY
3.6%
Active inventory
418
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,146 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$80 /mo · $966/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$341

Break-even live

Break-even rent $1,714
Max offer price $225,000
Occupancy floor 79%

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
$56,250
Closing costs
$6,750
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 16 events

  1. 2026-06-05
    statusdays on market $225,000 Pending 180 DOM
  2. 2026-06-03
    days on market $225,000 Active 179 DOM
  3. 2026-06-03
    price $225,000 Active 178 DOM
  4. 2026-06-02
    days on market $239,900 Active 178 DOM
  5. 2026-06-01
    days on market $239,900 Active 177 DOM
  6. 2026-05-31
    days on market $239,900 Active 176 DOM
  7. 2026-05-30
    days on market $239,900 Active 175 DOM
  8. 2026-03-27
    price $239,900 739-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  9. 2026-03-27
    price $239,900 745-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  10. 2026-01-03
    price $245,000 739-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  11. 2026-01-03
    price $245,000 745-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  12. 2025-12-06
    listed $258,000 Active 739-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  13. 2025-12-06
    listed $258,000 Active 745-char remark
    Show marketing remark (745 chars)

    Welcome home to this charming ranch-style property in the heart of Newberry! This concrete block home offers 3 bedrooms and 1.5 baths, featuring brand-new flooring, paint and new kitchen appliances for a fresh, move-in-ready feel. Major updates give you peace of mind for years to come, including a metal roof (2020), updated windows (2021), AC (2018), and a new water heater (2025). You’ll love the quiet, established neighborhood and the unbeatable walkability—just a short stroll to all three Newberry schools, local restaurants, parks, and community events. With plenty of storage and a comfortable layout, this home is perfect for first-time buyers, small families, or anyone looking to downsize without sacrificing convenience.

  14. 2008-12-02
    soldstatus $63,500
  15. 1995-08-14
    soldstatus $32,300
  16. 1991-04-05
    soldstatus $42,500

ⓘ 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
$966 · $80/mo
Projected year-2 tax
$1,868 · $156/mo
Expected delta
+$902/yr (+$75/mo · 93.4%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$25,749
− Mortgage interest
−$12,603
− Property taxes
−$966
− Insurance
−$1,125
− Repairs & maintenance
−$2,060
− Management
−$2,060
− Depreciation
−$6,545
Taxable income
$389
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$93
After-tax cash flow
$3,998/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 — Newberry

Score
68/100
State rank
#524
US rank
#9753

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newberry, FL
County
Alachua County · 218,005 people
City population
17,704
Metro
Gainesville, FL
Population (ZIP)
17,704
Household income
$99,548
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
161.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 61% Hispanic / Latino 15% Two or more races 14% Black 13% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6%
Common ancestry
Slovak 4% Romanian 3% Lithuanian 2%
Foreign-born
9% · Canada, Jamaica
Languages at home
86% English-only · Spanish 10% Other Indo-European 2% Other Asian/Pacific 2%

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
▼ -74.83%
Current HPI
263.4335
Rent YoY
▲ 3.57%
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

+464.5% since first listed
9 events — show timeline
  • 2026-03-27 Price Changed $239,900 DGLMLS
  • 2026-03-27 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-03 Price Changed $245,000 DGLMLS
  • 2026-01-03 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-06 Listed $258,000 DGLMLS
  • 2025-12-06 Listed $258,000 Stellar MLS as Distributed by MLS Grid
  • 2008-12-02 Sold (Public Records) $63,500 Public Records
  • 1995-08-14 Sold (Public Records) $32,300 Public Records
  • 1991-04-05 Sold (Public Records) $42,500 Public Records

Property tax history

+1.7%/yr

Latest (2025): $966 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…