CashFlowRE
Sign in Sign up
1312 Weigle Ave
D Composite 43.59
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 +20.6/30.0
  • DSCR +6.5/10.0
  • 1% rule +4.9/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.4/5.0
  • Condition / age +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,000

1312 Weigle Ave · Sebring, FL 33870
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 35 Days on market
Built 1955 Fair condition 6,534 sqft lot Est $96k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots of potential with this historic home on a double lot close to downtown Sebring! No HOA here. The bonus lot allows ample space for gardening, and the fenced backyard creates a perfect space for pets - even chickens! Perfect location to have a small 0.31 acre "homestead" with all the convenience of living in the city. This cozy one bedroom, one bathroom home has a cottage style kitchen. Original southern yellow pine flooring throughout (sheet linoleum covers the flooring in the kitchen) has the potential to be beautifully restored. The enclosed rear porch could be converted into a second bedroom. Fresh exterior paint. Roof replaced December 2017. Bring your creative side and tour this home today before it's gone!

Key facts

  • Downtown sebring
  • Central location
  • Quiet neighborhood

Tags

DOWNTOWN SEBRINGLAKE JACKSONQUIET NEIGHBORHOODCENTRAL LOCATION

Property features AI

Exterior

  • Parking: Carport (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Residential property
  • Construction: Frame construction; Shingle roof; Built on a single-level foundation
  • Exterior features: Enclosed rear porch; Paved road frontage; Frontage length approximately 50 feet; Pets allowed

Interior

  • Kitchen: Cooktop; Refrigerator
  • Bedrooms: 2 total rooms (includes bedrooms and living areas)
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Wall-mounted cooling unit(s)
  • Interior features: Cooktop; Refrigerator

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. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $166 ($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 $123k (1.4% below list).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.3% in Sebring — 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 66/100 on livability (#618 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: amenities F, commute F, employment F.
  • Highlands (other): math 45% / reading 43% proficiency, ranked #54 of 73 in FL (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sebring Middle School (math 52% / reading 40%, grade D+, #300 of 571 statewide, top 53%, 815 students, 64% FRL); Sebring High School (math 32% / reading 48%, grade F, #296 of 667 statewide, top 45%, 1,809 students, 56% FRL).
  • Market conditions: Rents soft (-0.3%/yr); 475 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 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.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $70k; list at $125k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.99%
Cap rate
7.89%
Cash-on-cash
5.70%
DSCR
1.25
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$95,760
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1312 Weigle Ave 0.00mi 2/1.0 720 (0%) 0mo $125,000 $174 100
1506 Orange Blossom Ave 0.64mi 2/1.0 725 (+1%) 5mo $55,000 $76 65
615 Denise Ave 0.23mi 2/1.0 800 (+11%) 8mo $106,250 $133 64
614 Denise Ave 0.26mi 2/1.0 800 (+11%) 8mo $106,250 $133 63
4718 2nd St 0.55mi 2/1.0 812 (+13%) 2mo $54,900 $68 51
3021 Villa Rd 0.63mi 2/1.0 800 (+11%) 1mo $120,000 $150 51
1912 Wightman Ave 0.39mi 2/1.0 816 (+13%) 16mo $152,000 $186 47
1900 Palm Blvd 0.59mi 2/1.0 625 (-13%) 5mo $73,000 $117 46
1705 Roseland Ave 0.59mi 1/1.0 (-1) 625 (-13%) 6mo $56,000 $90 40
3002 Spinks Rd 0.68mi 2/1.0 800 (+11%) 20mo $127,000 $159 33

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.62×
Total profit
$-13,291
Equity at exit
$18,638
10-year hold
IRR
-6.1%
Equity multiple
0.66×
Total profit
$-11,960
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33870

Home prices YoY
-20.0%
Rents YoY
-0.3%
Active inventory
475
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$100 /mo · $1,199/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$166

Break-even live

Break-even rent $1,022
Max offer price $125,000
Occupancy floor 82%

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.

Listing history 6 events

  1. 2026-04-21
    listed $125,000 Active
  2. 2026-01-08
    price $125,000
  3. 2022-04-12
    soldstatus $69,900 735-char remark
    Show marketing remark (735 chars)

    Lots of potential with this historic home on a double lot close to downtown Sebring! No HOA here. The bonus lot allows ample space for gardening, and the fenced backyard creates a perfect space for pets - even chickens! Perfect location to have a small 0.31 acre "homestead" with all the convenience of living in the city. This cozy one bedroom, one bathroom home has a cottage style kitchen. Original southern yellow pine flooring throughout (sheet linoleum covers the flooring in the kitchen) has the potential to be beautifully restored. The enclosed rear porch could be converted into a second bedroom. Fresh exterior paint. Roof replaced December 2017. Bring your creative side and tour this home today before it's gone!

  4. 2022-03-20
    listed $69,900 735-char remark
    Show marketing remark (735 chars)

    Lots of potential with this historic home on a double lot close to downtown Sebring! No HOA here. The bonus lot allows ample space for gardening, and the fenced backyard creates a perfect space for pets - even chickens! Perfect location to have a small 0.31 acre "homestead" with all the convenience of living in the city. This cozy one bedroom, one bathroom home has a cottage style kitchen. Original southern yellow pine flooring throughout (sheet linoleum covers the flooring in the kitchen) has the potential to be beautifully restored. The enclosed rear porch could be converted into a second bedroom. Fresh exterior paint. Roof replaced December 2017. Bring your creative side and tour this home today before it's gone!

  5. 2016-08-01
    soldstatus $15,010
  6. 2016-07-19
    listed $15,000

ⓘ 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
$1,199 · $100/mo
Projected year-2 tax
$1,199 · $100/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$14,792
− Mortgage interest
−$7,002
− Property taxes
−$1,199
− Insurance
−$625
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$3,636
Taxable loss
−$37
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$9
After-tax cash flow
$2,005/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

Fair 45/100 Moderate rehab

This home requires moderate renovations to address structural and aesthetic issues, but has great potential for increased value through targeted updates.

Repairs flagged

  • Major Exposed subfloor — Structural damage
  • Major Missing cabinets — Aesthetic and functional loss
  • Major Worn fixtures — Aesthetic and functional loss
  • Major Missing shower curtain — Aesthetic and functional loss
  • Major Overgrown landscaping — Reduces curb appeal
  • Major Peeling paint — Reduces curb appeal
  • Major Worn hardwood — Reduces value
  • Major Exposed subfloor — Structural damage

Value-add opportunities

  • Resale New cabinets and countertops — Enhances kitchen functionality and aesthetics
  • Resale New flooring — Enhances overall home appearance
  • Both Landscaping and curb appeal improvements — Enhances home's curb appeal and overall aesthetic
  • Resale Painting and repairs — Enhances home's overall appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed subfloor · Structural damage Major $15,000–50,000
Missing cabinets · Aesthetic and functional loss Major $15,000–50,000
Worn fixtures · Aesthetic and functional loss Major $15,000–50,000
Missing shower curtain · Aesthetic and functional loss Major $15,000–50,000
Overgrown landscaping · Reduces curb appeal Major $15,000–50,000
Peeling paint · Reduces curb appeal Major $15,000–50,000
Worn hardwood · Reduces value Major $15,000–50,000
Exposed subfloor · Structural damage Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Resale New cabinets and countertops — Enhances kitchen functionality and aesthetics
  • Resale New flooring — Enhances overall home appearance
  • Both Landscaping and curb appeal improvements — Enhances home's curb appeal and overall aesthetic
  • Resale Painting and repairs — Enhances home's overall appearance and 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
Highlands
NCES district ID
1200840
Math proficiency
45% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$35,276
Composite
36.42/100
National rank
#4672
State rank
#54 of 73 in FL

Livability — Sebring

Score
66/100
State rank
#618
US rank
#11992

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
50,797
Metro
Sebring-Avon Park, FL
Population (ZIP)
25,195
Household income
$49,942
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
994.0

Population outlook (Highlands County) Hauer SSP2

Today (2025)
99,674 people
By 2030
99,615 · -0.1%
By 2040
99,342 · -0.3%
By 2050
98,242 · -1.4%
By 2075
93,291 · -6.4%
By 2100
79,894 · -19.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 22% Black 13% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 7% Cuban 5%
Common ancestry
Slovak 2% Romanian 1% Lithuanian 1%
Foreign-born
10% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 16% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Highlands

2024 margin
Solid R (+40.8) · D 29.3% · R 70.1%
2008→2024 swing
-22.7pp toward R · 2008: -18.1pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+34.4 2016: R+32.0 2012: R+23.0 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.68%
Current HPI
273.9861
Rent YoY
▼ -0.29%
Metro
Sebring-Avon Park, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+733.3% since first listed
6 events — show timeline
  • 2026-04-21 Listed $125,000 HAOR as distributed by MLS GRID
  • 2026-01-08 Price Changed $125,000 HAOR as distributed by MLS GRID
  • 2022-04-12 Sold (MLS) $69,900 HAOR as distributed by MLS GRID
  • 2022-03-20 Listed $69,900 HAOR as distributed by MLS GRID
  • 2016-08-01 Sold (MLS) $15,010 HAOR as distributed by MLS GRID
  • 2016-07-19 Listed $15,000 HAOR as distributed by MLS GRID

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…