CashFlowRE
Sign in Sign up
101 Pecan St
B- Composite 68.96
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.1/5.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

101 Pecan St · Palatka, FL 32177
2 bd · 1.0 ba · 875 sqft · SingleFamily public records · 346 Days on market
Built 1961 0.25 ac lot

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

Listing remarks MLS

Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

Key facts

  • 0.25 acre lot
  • Pool
  • Built 1961

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Single Family Residence; Zoning: COM 2; Lot size approximately 0.25 acres; Vegetation includes oak trees; Lot access: chip-and-seal road; Above-ground pool; Total building area about 875 square feet
  • Financial info: No financial details provided
  • HOA & community: No HOA

Exterior

  • Parking: No parking details provided
  • Security: No security features listed
  • Utilities: Water source: see remarks; Sewer: other; Other utilities
  • Home design: Single family residence; One story; East-facing
  • Construction: Other construction materials; Metal roof; Slab foundation; Built as a fixer (needs repair)
  • Exterior features: Other exterior features

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms
  • Flooring: Tile flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: No interior features listed
  • Laundry & utility: No laundry features

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 $65k.

Deal economics

  • At list price, monthly cash flow is $512 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% vs local median 3.8% in Palatka — 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 58/100 on livability (#839 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime D, amenities F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: James A. Long Elementary School (math 37% / reading 37%, grade F, #1,609 of 2,144 statewide, top 77%, 552 students, 66% FRL); Putnam Academy of Arts And Sciences (math 42% / reading 52%, grade D+, #291 of 571 statewide, top 52%, 177 students, 75% FRL, charter); Palatka Jr - Sr High School (math 13% / reading 30%, grade F, #546 of 667 statewide, top 82%, 1,639 students, 64% FRL) — zoned schools at 68% FRL track the district average.
  • Market conditions: Rents rising (+2.2%/yr); 319 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($48k/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 $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.2% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 346 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

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.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 346 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 1961 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.89%
Cap rate
15.74%
Cash-on-cash
33.75%
DSCR
2.50
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$157,500
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 E Palmetto St 0.06mi 2/1.0 806 (-8%) 12mo $145,000 $180 74
1701 Wapalaw St 0.65mi 2/1.0 840 (-4%) 6mo $155,000 $185 58
307 Lake St 0.18mi 3/2.0 (+1) 984 (+12%) 10mo $49,900 $51 54
2608 Oak St 0.68mi 2/1.0 936 (+7%) 8mo $171,000 $183 50
3331 Ross Cir 0.65mi 2/1.0 904 (+3%) 20mo $160,000 $177 47
3205 Weaver Rd 0.60mi 3/2.0 (+1) 954 (+9%) 1mo $120,000 $126 47
3209 Weaver Rd 0.61mi 3/1.0 (+1) 924 (+6%) 13mo $180,000 $195 46
2902 St Johns Ave 0.66mi 2/1.5 792 (-10%) 10mo $100,000 $126 43
3308 Ross Cir 0.68mi 3/2.0 (+1) 960 (+10%) 0mo $198,000 $206 43
3415 Weaver Rd 0.74mi 2/1.0 1,002 (+14%) 19mo $60,000 $60 26

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 · 2.23% rent growth · sell at horizon

5-year hold
IRR
28.2%
Equity multiple
2.16×
Total profit
$21,152
Equity at exit
$9,692
10-year hold
IRR
35.2%
Equity multiple
4.11×
Total profit
$56,684
Equity at exit
$5,620

Cash invested: $18,200 (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 32177

Home prices YoY
-28.1%
Rents YoY
2.2%
Active inventory
319
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,231 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$92 /mo · $1,109/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$512

Break-even live

Break-even rent $583
Max offer price $65,000
Occupancy floor 53%

Sensitivity live

Price -10% $549 -5% $530 +0% $512 +5% $494 +10% $475
Rent -10% $415 -5% $463 +0% $512 +5% $561 +10% $609
Rate -1.0pp $545 -0.5pp $528 base $512 +0.5pp $495 +1.0pp $478

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
$16,250
Closing costs
$1,950
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1510 Laurel St Palatka, FL 3.0 1.0 1080 $1,659 $1.54 5d 1 0.96mi
1010 Bronson St Apt 12 Palatka, FL 2.0 1.0 700 $1,095 $1.56 5d 1 1.03mi
1010 Bronson St Unit 3 Palatka, FL 1.0 1.0 650 $975 $1.50 25d 1 1.03mi
716 Bronson St Palatka, FL 3.0 1.0 900 $1,175 $1.31 25d 1 1.25mi
3115 Carter Ln Palatka, FL 2.0 1.0 684 $900 $1.32 23d 1 1.31mi

Listing history 20 events

  1. 2026-06-21
    days on market $65,000 Active 346 DOM
  2. 2026-06-18
    days on market $65,000 Active 343 DOM
  3. 2026-06-17
    days on market $65,000 Active 342 DOM
  4. 2026-06-16
    days on market $65,000 Active 341 DOM
  5. 2026-06-15
    days on market $65,000 Active 340 DOM
  6. 2026-06-13
    days on market $65,000 Active 338 DOM
  7. 2026-06-10
    days on market $65,000 Active 334 DOM
  8. 2026-06-08
    days on market $65,000 Active 333 DOM
  9. 2026-06-07
    days on market $65,000 Active 332 DOM
  10. 2026-06-05
    days on market $65,000 Active 329 DOM
  11. 2026-06-03
    days on market $65,000 Active 328 DOM
  12. 2026-06-02
    days on market $65,000 Active 327 DOM
  13. 2026-06-01
    days on market $65,000 Active 326 DOM
  14. 2026-05-31
    days on market $65,000 Active 325 DOM
  15. 2025-09-10
    status Active
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

  16. 2025-09-10
    status Active 429-char remark
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

  17. 2025-08-20
    status Pending
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

  18. 2025-08-20
    historical Contingent- Accepting Backups 429-char remark
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

  19. 2025-06-19
    listed $65,000 Active
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

  20. 2025-06-19
    listed $65,000 Active 429-char remark
    Show marketing remark (429 chars)

    Potential Commercial Opportunity located just minutes from downtown Palatka! 101 Pecan Street offers a unique opportunity for investors or entrepreneurs ready to customize a space from the ground up. The building will require a full renovation tailored to your business or residence. Situated in the tranquil Baileyville neighborhood, this property offers a quiet setting ideal for various commercial or residential applications.

ⓘ 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
$1,109 · $92/mo
Projected year-2 tax
$1,109 · $92/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 2/10 Low 1 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
$14,769
− Mortgage interest
−$3,641
− Property taxes
−$1,109
− Insurance
−$325
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$1,891
Taxable income
$5,440
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,306
After-tax cash flow
$4,838/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Palatka

Score
58/100
State rank
#839
US rank
#20793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Putnam County · 25,645 people
City population
25,645
Metro
Palatka, FL
Population (ZIP)
25,645
Household income
$47,796
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
806.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 2% Hispanic 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% French/Haitian/Cajun 1%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.10%
Current HPI
223.1966
Rent YoY
▲ 2.23%
Metro
Palatka, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
6 events — show timeline
  • 2025-09-10 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-09-10 Relisted St. Augustine and St. Johns County Board of REALTORS®
  • 2025-08-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-08-20 Contingent St. Augustine and St. Johns County Board of REALTORS®
  • 2025-06-19 Listed $65,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2025-06-19 Listed $65,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+5.4%/yr

Latest (2025): $1,109 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…