Multi-family
717 Dover St · Tallahassee, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ 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 +30.0/30.0
- ARV discount +10.4/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Schools +4.3/10.0
- Livability +4.3/5.0
- Condition / age +3.8/5.0
- Rent growth +3.7/5.0
- Appreciation +0.0/10.0
$125,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks MLS
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
Key facts
- Completely renovated
- New roof
- Built 1968
Tags
Property features AI
Finance
- HOA & community: Not a senior community
Exterior
- Parking: On-street parking; Other parking type
- Utilities: Cable connected; Electricity available and connected; Sewer available and connected; Water available
- Home design: Single Family Residence; Currently used as residential single-family and as an investment property
- Exterior features: No private pool
Interior
- Kitchen: Electric oven; Electric range; Refrigerator
- Bedrooms: 3 bedrooms
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Hot water heating; Separate meters for heating; Central air conditioning
- Interior features: One total room (studio-style layout implied); Property used for investment or residential single-family use
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath multifamily listed at $125k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $926 ($11k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $125k).
- Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
- Cap rate 15.2% vs local median 4.2% in Tallahassee — 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 86/100 on livability (#19 in FL, #429 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment D.
- Leon (urban): math 48% / reading 53% proficiency, ranked #33 of 73 in FL (top 45%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents rising fast (+4.7%/yr); 142 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,765 units permitted in Leon County in 2024 (975 in 5+ unit buildings).
- At $2,265/mo this rent would consume 84% of the median local household income ($32k/yr) (locally 6995% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
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.
- Leon County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 4.7% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 18 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
- 7 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.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.81% ✓
- Cap rate
- 15.18%
- Cash-on-cash
- 31.73%
- DSCR
- 2.41
- GRM
- 4.6
CMA / ARV
- ARV (on-the-fly)
- $133,566
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 755 W 4th Ave Unit - | 0.16mi | 4/2.0 (+1) | 1,235 (+4%) | 7mo | $140,000 | $113 | 74 |
| 827 Central St Unit A | 0.29mi | 4/4.0 (+1) | 1,200 (+2%) | 8mo | $105,000 | $88 | 64 |
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 · 4.69% rent growth · sell at horizon
- IRR
- 28.6%
- Equity multiple
- 2.22×
- Total profit
- $42,641
- Equity at exit
- $18,638
- IRR
- 37.0%
- Equity multiple
- 4.71×
- Total profit
- $129,806
- Equity at exit
- $10,808
Cash invested: $35,000 (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
ZIP-level market 32304
- Home prices YoY
- -21.2%
- Rents YoY
- 4.7%
- Active inventory
- 142
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $2,265 high interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax est. 1.5%
- −$156 /mo · $1,875/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$476
- Net cashflow
- $926
Break-even live
Sensitivity live
| Price | -10% $1,012 | -5% $969 | +0% $926 | +5% $882 | +10% $839 |
|---|---|---|---|---|---|
| Rent | -10% $747 | -5% $836 | +0% $926 | +5% $1,015 | +10% $1,104 |
| Rate | -1.0pp $988 | -0.5pp $957 | base $926 | +0.5pp $893 | +1.0pp $860 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 1× unit | 2 | 1 | $1,168 |
| 1× unit | 1 | 1 | $1,097 |
| Total (2 units) | $2,265 | ||
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
- $31,250
- Closing costs
- $3,750
- 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.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 916 N Woodward Ave #1 Tallahassee, FL | 2.0 | 1.0 | 794 | $1,000 | $1.26 | 15d | 1 | 0.23mi |
| 859 W Brevard St Tallahassee, FL | 4.0 | 4.0 | 1500 | $1,900 | $1.27 | 15d | 1 | 0.23mi |
| 847 W Georgia St Tallahassee, FL | 4.0 | 4.0 | 1500 | $1,900 | $1.27 | 15d | 1 | 0.28mi |
| 1329 Nylic St #1 Tallahassee, FL | 3.0 | 3.0 | 1275 | $1,800 | $1.41 | 22d | 1 | 0.53mi |
| 412 W Brevard St Unit 412 Tallahassee, FL | 3.0 | 2.0 | 900 | $800 | $0.89 | 22d | 1 | 0.55mi |
| 1004 Volusia St Tallahassee, FL | 4.0 | 2.0 | 1360 | $1,800 | $1.32 | 15d | 1 | 0.58mi |
| 718 N Bronough St Tallahassee, FL | 2.0 | 1.0 | 798 | $1,100 | $1.38 | 22d | 1 | 0.63mi |
| 828 N Duval St Tallahassee, FL | 3.0 | 2.5 | 1498 | $2,600 | $1.74 | 22d | 1 | 0.70mi |
| 1107 Basin St Unit A Tallahassee, FL | 3.0 | 2.0 | 1215 | $2,400 | $1.98 | 22d | 1 | 0.73mi |
| 1525 W Tennessee St #307 Tallahassee, FL | 2.0 | 1.0 | 1200 | $1,600 | $1.33 | 22d | 1 | 0.75mi |
| 322 Conradi St Tallahassee, FL | 3.0 | 2.0 | 1100 | $1,950 | $1.77 | 22d | 4 | 0.86mi |
| 440 N Monroe St Tallahassee, FL | 3.0 | 1.0–3.0 | 1311 | $3,850 | $2.94 | 15d | 15 | 0.88mi |
| 808 Saint Augustine St Tallahassee, FL | 2.0 | 2.5 | 1500 | $2,095 | $1.40 | 22d | 1 | 0.91mi |
| 832 Arkansas St Tallahassee, FL | 3.0 | 1.0 | 1296 | $1,400 | $1.08 | 22d | 1 | 0.96mi |
| 215 W College Ave Unit 706B Tallahassee, FL | 2.0 | 1.0 | 823 | $2,600 | $3.16 | 22d | 1 | 0.97mi |
| 1325 W Tharpe St Tallahassee, FL | 1.0–3.0 | 1.0–4.0 | 937 | $1,676 | $1.79 | 15d | 21 | 1.02mi |
| 1916 Nannette Dr Unit 1916 Tallahassee, FL | 2.0 | 1.0 | 1000 | $1,100 | $1.10 | 15d | 1 | 1.05mi |
| 415 N Gadsden St Tallahassee, FL | 1.0–2.0 | 1.0–1.5 | 990 | $1,575 | $1.59 | 22d | 6 | 1.06mi |
| 1108 Greentree Ct Tallahassee, FL | 2.0 | 2.0 | 888 | $1,275 | $1.44 | 22d | 1 | 1.08mi |
| 1935 Dawsey St Unit 1935-2 Tallahassee, FL | 2.0 | 1.0 | 875 | $975 | $1.11 | 15d | 1 | 1.08mi |
| 833 W Gaines St Tallahassee, FL | 2.0 | 2.0 | 1080 | $2,350 | $2.18 | 15d | 2 | 1.09mi |
| 1111 High Rd Tallahassee, FL | 2.0–3.0 | 2.0 | 1000 | $1,594 | $1.59 | 15d | 11 | 1.13mi |
| 1612 Overstreet St Tallahassee, FL | 3.0 | 3.0 | 1500 | $3,300 | $2.20 | 22d | 1 | 1.16mi |
| 420 E Park Ave Unit 50 Tallahassee, FL | 2.0 | 1.0 | 770 | $1,050 | $1.36 | 15d | 1 | 1.19mi |
| 2020 Continental Ave Tallahassee, FL | 1.0–2.0 | 1.0–1.5 | 850 | $1,300 | $1.53 | 22d | 3 | 1.20mi |
| 1001 Ocala Rd Tallahassee, FL | 4.0 | 1.0–2.0 | 899 | $642 | $0.71 | 22d | 6 | 1.21mi |
| 424 E 7th Ave Unit 15 Tallahassee, FL | 2.0 | 1.0 | 859 | $1,550 | $1.80 | 15d | 1 | 1.24mi |
| 717 Edgewood St Tallahassee, FL | 2.0 | 1.0 | 717 | $1,325 | $1.85 | 22d | 1 | 1.25mi |
| 1332 Cherry St Tallahassee, FL | 2.0 | 1.0 | 859 | $1,550 | $1.80 | 22d | 1 | 1.26mi |
| 1330 Cherry St Tallahassee, FL | 2.0 | 1.0 | 859 | $1,600 | $1.86 | 15d | 5 | 1.26mi |
| 220 Atkinson Dr Unit D Tallahassee, FL | 2.0 | 1.0 | 928 | $1,100 | $1.19 | 22d | 1 | 1.27mi |
| 1338 Cherry St Unit 5 Tallahassee, FL | 2.0 | 1.0 | 859 | $1,550 | $1.80 | 15d | 1 | 1.27mi |
| 1340 Cherry St Unit 6 Tallahassee, FL | 2.0 | 1.0 | 859 | $1,649 | $1.92 | 22d | 1 | 1.27mi |
| 1327 Jackson Bluff Rd Tallahassee, FL | 2.0–4.0 | 2.0 | 1450 | $685 | $0.47 | 22d | 1 | 1.34mi |
| 2060 Continental Ave Tallahassee, FL | 1.0–3.0 | 1.0–2.5 | 1121 | $1,185 | $1.06 | 15d | 26 | 1.36mi |
| 1101 Washington Ct #1 Tallahassee, FL | 2.0 | 1.0 | 950 | $1,050 | $1.11 | 15d | 1 | 1.37mi |
| 1303 Airport Dr Unit A08 Tallahassee, FL | 2.0 | 2.5 | 1083 | $1,475 | $1.36 | 22d | 1 | 1.38mi |
| 1854 Belle Vue Way Tallahassee, FL | 2.0–4.0 | 1.0–2.0 | 1100 | $1,768 | $1.61 | 22d | 1 | 1.40mi |
| 1801 Lenora Dr Tallahassee, FL | 3.0 | 1.0 | 1150 | $1,800 | $1.57 | 22d | 1 | 1.40mi |
| 1303 Ocala Rd Tallahassee, FL | 1.0–4.0 | 1.0–2.0 | 1121 | $1,445 | $1.29 | 15d | 48 | 1.42mi |
Listing history 31 events
-
2026-06-10days on market $125,000 Active 18 DOM
-
2026-06-09days on market $125,000 Active 17 DOM
-
2026-06-08days on market $125,000 Active 16 DOM
-
2026-06-07days on market $125,000 Active 15 DOM
-
2026-06-05days on market $125,000 Active 12 DOM
-
2026-06-03days on market $125,000 Active 11 DOM
-
2026-06-02days on market $125,000 Active 10 DOM
-
2026-06-01days on market $125,000 Active 9 DOM
-
2026-05-31days on market $125,000 Active 8 DOM
-
2026-05-30days on market $125,000 Active 7 DOM
-
2026-05-23$125,000 Active
-
2025-12-05historical 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2025-11-19price $70,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2025-11-15price $90,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2025-10-31price $85,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2025-10-18status Active 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2024-02-19historical 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2024-02-07price $90,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2024-01-19price $100,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2024-01-03price $95,000 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2023-12-22$99,000 Active 568-char remark
Show marketing remark (568 chars)
Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only. Clean title. No liens. New roof
-
2022-10-03historical 613-char remark
Show marketing remark (613 chars)
Multiple offers received please submit highest and best by September 6th. Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only.
-
2022-08-10$99,000 Active 613-char remark
Show marketing remark (613 chars)
Multiple offers received please submit highest and best by September 6th. Zoned multi family Duplex. 2/1 on one side and 1/1 on the other side. Rented at $875 for the 2/1 Rented at $750 for the 1/1 New water heater, laminate flooring, and updated kitchen. All appliances included. Five minute commute to Florida State University. Walking distance to Florida Agricultural and Mechanical university. Partially fenced in yard. Economic incentives include: Opportunity zone, urban job tax credit area, historically underutilized business zone, and Southside CRA. Do not disturb tenants. Appt only.
-
2022-07-06historical
-
2022-07-02price $118,000
-
2022-07-02status Active
-
2021-04-22historical
-
2021-04-12price $39,000
-
2021-04-08$42,000 Active
-
2017-06-20historical
-
2016-05-18$26,000
ⓘ 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 1/10 Low
- Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
- Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
- $27,180
- − Mortgage interest
- −$7,002
- − Property taxes
- −$1,875
- − Insurance
- −$625
- − Repairs & maintenance
- −$2,174
- − Management
- −$2,174
- − Depreciation
- −$3,636
- Taxable income
- $9,693
- Est. tax owed @ 24.0%
- −$2,326
- After-tax cash flow
- $8,780/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
This property is a well-maintained, recently renovated duplex with good curb appeal and updated interiors. It offers a strong rental potential and is located in a desirable area with economic incentives.
Value-add opportunities
- Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
- Both Landscaping improvements — Improves curb appeal and enhances property value.
- Both New flooring in living areas — Enhances interior aesthetics and increases rental value.
- Both New lighting fixtures — Improves interior aesthetics and increases rental value.
Renovation cost estimate screening
Value-add ROI direction
- Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics. ↑
- Both Landscaping improvements — Improves curb appeal and enhances property value. ↑
- Both New flooring in living areas — Enhances interior aesthetics and increases rental value. ↑
- Both New lighting fixtures — Improves interior aesthetics and increases rental value. ↑
ⓘ 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
- Leon
- NCES district ID
- 1201110
- Math proficiency
- 48% ▼ -13.00%
- Reading proficiency
- 53% ▼ -5.00%
- Median HH income
- $46,339
- Composite
- 42.84/100
- National rank
- #3131
- State rank
- #33 of 73 in FL
Livability — Tallahassee
- Score
- 86/100
- State rank
- #19
- US rank
- #429
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Tallahassee, FL
- County
- Leon County · 294,472 people
- City population
- 294,472
- Metro
- Tallahassee, FL
- Population (ZIP)
- 51,673
- Household income
- $32,348
- Rent vs Own
- Severe rent burden
- 6995.0
Population outlook (Leon County) Hauer SSP2
- Today (2025)
- 315,507 people
- By 2030
- 330,677 · +4.8%
- By 2040
- 358,465 · +13.6%
- By 2050
- 386,804 · +22.6%
- By 2075
- 465,480 · +47.5%
- By 2100
- 519,959 · +64.8%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.65)
- Race & ethnicity
- White 45% Black 36% Hispanic / Latino 10% Two or more races 7% Asian 4%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2% Cuban 2%
- Common ancestry
- Romanian 2% Lithuanian 1% Italian 1%
- Foreign-born
- 8% · Canada, China
- Languages at home
- 86% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 1%
Political lean MEDSL · Leon
- 2024 margin
- Strong D (+21.8) · D 60.3% · R 38.5% · Other 1.2%
- 2008→2024 swing
- -2.5pp toward R · 2008: 24.3pp · 2024: 21.8pp
- All cycles
- 2024: D+21.8 2020: D+28.3 2016: D+25.1 2012: D+23.6 2008: D+24.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -72.04%
- Current HPI
- 267.8426
- Rent YoY
- ▲ 4.69%
- Metro
- Tallahassee, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+380.8% since first listed21 events — show timeline
- 2026-05-23 Listed $125,000 realMLS
- 2025-12-05 Listing Removed — realMLS
- 2025-11-19 Price Changed $70,000 realMLS
- 2025-11-15 Price Changed $90,000 realMLS
- 2025-10-31 Price Changed $85,000 realMLS
- 2025-10-18 Relisted — realMLS
- 2024-02-19 Listing Removed — realMLS
- 2024-02-07 Price Changed $90,000 realMLS
- 2024-01-19 Price Changed $100,000 realMLS
- 2024-01-03 Price Changed $95,000 realMLS
- 2023-12-22 Listed $99,000 realMLS
- 2022-10-03 Listing Removed — realMLS
- 2022-08-10 Listed $99,000 realMLS
- 2022-07-06 Listing Removed — realMLS
- 2022-07-02 Price Changed $118,000 realMLS
- 2022-07-02 Relisted — realMLS
- 2021-04-22 Listing Removed — realMLS
- 2021-04-12 Price Changed $39,000 realMLS
- 2021-04-08 Listed $42,000 realMLS
- 2017-06-20 Listing Removed — CATRS
- 2016-05-18 Listed $26,000 CATRS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…