CashFlowRE
Sign in Sign up
6210 Long St
D+ Composite 49.82
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 +18.6/30.0
  • ARV discount +6.6/15.0
  • DSCR +5.8/10.0
  • Schools +5.3/10.0
  • 1% rule +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

6210 Long St · Milton, FL 32570
3 bd · 1.0 ba · 1,125 sqft · SingleFamily public records · 126 Days on market
Built 1971 7,840 sqft lot Est $206k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Completely Remodeled – Everything is Brand New! The theme of this home is new! This 3-bedroom, 1-bath home in the heart of Milton has been completely renovated from top to bottom, offering modern upgrades while maintaining its solid structure. Conveniently located just minutes from Highway 90, I-10, and downtown Milton, this home is move-in ready with no detail overlooked. Inside, every inch has been updated with new windows, new wiring, new plumbing, new HVAC system, new luxury vinyl plank flooring, new interior paint, and all-new fixtures. The kitchen shines with new cabinetry, stunning stone countertops, sleek new appliances, and a stylish white tile backsplash. The bathroom is equally impressive, featuring a fully tiled shower tub combo, tiled floors, a new vanity, and updated plumbing. The exterior boasts freshly laid sod and new landscaping, enhancing the home’s curb appeal. With all major systems upgraded, this home offers worry-free living with brand-new everything at a lower price than some of the new builds in the area! Don’t miss your chance to own a fully remodeled home in a prime location. Schedule your showing today!

Key facts

  • White cabinets
  • Large laundry room
  • Granite countertops

Tags

LUXURY VINYL PLANK FLOORINGGRANITE COUNTERTOPSWHITE CABINETSTILED KITCHEN BACKSPLASHSTAINLESS STEEL APPLIANCESLARGE LAUNDRY ROOM

Property features AI

Finance

  • Other: Paved, county-maintained road access; Green/energy-efficient features: heat pump, insulation, insulated floors, insulated walls, ridge vent
  • HOA & community: No association

Exterior

  • Parking: Driveway with open parking
  • Utilities: Public water; Septic tank sewer; Copper electrical wiring; Cable available
  • Home design: Single-story (one level); Not attached to another property; Resale property; Frame construction
  • Construction: Off-grade foundation; Shingle roof
  • Exterior features: Full backyard fencing; Back yard fenced area; Patio

Interior

  • Kitchen: Fully renovated kitchen (updated within the last 1–5 years); Granite counters; Built-in microwave; Dishwasher; Refrigerator; Electric water heater
  • Bedrooms: Primary bedroom on the first floor; Additional bedrooms on the first floor
  • Flooring: Tile flooring
  • Bathrooms: One full bathroom, fully renovated (updated within the last 1–5 years)
  • Heating & cooling: Heat pump heating and cooling; Ceiling fans for additional cooling
  • Interior features: Baseboards; Ceiling fan(s); Insulated doors; Double-pane windows with blinds
  • Laundry & utility: Laundry inside

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/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $202 ($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 $187k (10.8% below list).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.6% in Milton — 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 78/100 on livability (#166 in FL, #2,480 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D-, 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 (+2.7%/yr); 360 active listings in the ZIP; 4 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 $1k of loan paydown is wiped out by about $6k 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 126 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
Recommended offer $184,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 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 1971 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.89%
Cap rate
7.45%
Cash-on-cash
4.13%
DSCR
1.18
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$205,875
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6225 St Ann Ave 0.03mi 3/2.0 1,125 (0%) 21mo $203,000 $180 77
6280 Long St 0.18mi 3/2.0 1,178 (+5%) 9mo $219,900 $187 72
6276 Long St 0.17mi 3/2.0 1,178 (+5%) 10mo $215,000 $183 72
6288 Long St 0.19mi 3/2.0 1,227 (+9%) 3mo $249,900 $204 70
6285 Long St 0.19mi 3/2.0 1,173 (+4%) 15mo $214,900 $183 68
6289 Long St 0.21mi 3/2.0 1,173 (+4%) 14mo $214,900 $183 67
6328 Simpson St 0.29mi 3/2.0 1,204 (+7%) 6mo $224,900 $187 66
6452 Open Rose Dr 0.64mi 3/1.0 1,210 (+8%) 2mo $204,900 $169 56
5116 Nekole Dr 0.37mi 2/1.0 (-1) 1,000 (-11%) 14mo $215,000 $215 47
5134 Cora St 0.39mi 3/1.5 1,248 (+11%) 19mo $218,000 $175 46
6414 Hamilton Bridge Rd 0.67mi 3/1.0 1,255 (+12%) 5mo $170,000 $135 45

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 · 2.7% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-21,776
Equity at exit
$31,297
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-4,997
Equity at exit
$18,148

Cash invested: $58,772 (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 32570

Home prices YoY
-15.1%
Rents YoY
2.7%
Active inventory
360
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,871 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$88 /mo · $1,056/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$202

Break-even live

Break-even rent $1,615
Max offer price $209,900
Occupancy floor 84%

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
$52,475
Closing costs
$6,297
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6436 Highway 90 Milton, FL 2.0 1.0 512 $1,395 $2.72 13d 8 0.57mi
5461 Collins Mill Creek Dr Milton, FL 2.0 2.0 950 $1,672 $1.76 13d 4 1.14mi
5357 Locklin Ave Milton, FL 3.0 1.0 1100 $1,700 $1.55 13d 1 1.16mi
5837 Berryhill Rd Milton, FL 3.0 2.0 1131 $1,950 $1.72 21d 1 1.48mi

Listing history 16 events

  1. 2026-06-18
    days on market $209,900 Active 126 DOM
  2. 2026-06-17
    days on market $209,900 Active 125 DOM
  3. 2026-06-16
    days on market $209,900 Active 124 DOM
  4. 2026-06-15
    days on market $209,900 Active 123 DOM
  5. 2026-06-14
    pricedays on market $209,900 Active 121 DOM
  6. 2026-06-10
    days on market $214,500 Active 118 DOM
  7. 2026-06-09
    days on market $214,500 Active 117 DOM
  8. 2026-06-08
    days on market $214,500 Active 116 DOM
  9. 2026-06-07
    days on market $214,500 Active 115 DOM
  10. 2026-06-05
    days on market $214,500 Active 112 DOM
  11. 2026-06-03
    days on market $214,500 Active 111 DOM
  12. 2026-06-02
    days on market $214,500 Active 110 DOM
  13. 2026-06-01
    days on market $214,500 Active 109 DOM
  14. 2026-05-31
    days on market $214,500 Active 108 DOM
  15. 2026-05-31
    remarks 693-char remark
  16. 2026-05-31
    listed $214,500 Active 107 DOM

ⓘ 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
$1,056 · $88/mo
Projected year-2 tax
$1,742 · $145/mo
Expected delta
+$686/yr (+$57/mo · 64.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,457
− Mortgage interest
−$11,758
− Property taxes
−$1,056
− Insurance
−$1,050
− Repairs & maintenance
−$1,797
− Management
−$1,797
− Depreciation
−$6,106
Taxable loss
−$1,106
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$265
After-tax cash flow
$2,692/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 — Milton

Score
78/100
State rank
#166
US rank
#2480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Santa Rosa County · 194,764 people
City population
69,025
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
37,197
Household income
$77,222
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
590.0

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 (80%)
Race & ethnicity
White 80% Two or more races 7% Black 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1%

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
▼ -51.06%
Current HPI
287.7469
Rent YoY
▲ 2.70%
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

+550.0% since first listed
17 events — show timeline
  • 2026-05-30 Relisted PARMLS
  • 2026-05-30 Price Changed $214,500 PARMLS
  • 2026-05-14 Listing Removed PARMLS
  • 2026-03-13 Relisted PARMLS
  • 2026-02-28 Contingent PARMLS
  • 2026-01-27 Listed $215,000 PARMLS
  • 2025-03-14 Relisted PARMLS
  • 2025-03-13 Sold (Public Records) $229,000 Public Records
  • 2025-03-13 Sold (MLS) $229,000 PARMLS
  • 2025-02-27 Contingent PARMLS
  • 2025-02-14 Listed $208,900 PARMLS
  • 2024-08-08 Sold (Public Records) $90,000 Public Records
  • 2024-04-15 Sold (Public Records) $72,000 Public Records
  • 2013-10-18 Sold (Public Records) $9,500 Public Records
  • 1997-01-06 Sold (Public Records) $25,500 Public Records
  • 1996-03-19 Sold (Public Records) $29,600 Public Records
  • 1994-08-23 Sold (Public Records) $33,000 Public Records

Property tax history

+8.9%/yr

Latest (2025): $1,056 · +116.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…