CashFlowRE
Sign in Sign up
6253 Allentown Rd
B- Composite 66.48
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 +25.9/30.0
  • ARV discount +12.7/15.0
  • DSCR +8.7/10.0
  • 1% rule +5.5/10.0
  • Schools +5.3/10.0
  • Rent growth +3.2/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

6253 Allentown Rd · Allentown, FL 32570
3 bd · 2.0 ba · 1,404 sqft · SingleFamily public records · 21 Days on market
Built 1957 1.52 ac lot Est $215k · 12% under

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

Listing remarks MLS

**PRICE REDUCED** & **Seller will give a $5,000.00 allowance for a new roof (with a resonable offer) ** Convenient Country Living, approximately 5 minutes from NAS Whiting Field and 10 minutes from shopping. This corner lot is just over 1.5 level acres and has tons of potential. Gardening, lots of room for children to play, potential for a pool. Mature Fig and Plum trees in back yard. Fenced Back yard. Lawn Mower & Tiller will convey. Security Lighting in the back yard. The work shop in the back has a Cast Iron wood burning stove and an overhang area to protect your car, boat, or lawnmower. Covered back deck. Septic Tank New in 2010, 200 lb propane tank. Gold Fish/Koy pond in the front yard. Inside you will find hardwood floors throughout, a spacious eat in Kitchen with a large separate Dining room. Living room is wired for emergency digital television reception. Ceiling Fans in most rooms. Windows are PVC Double Paned. Indoor Laundry room with cabinets. AT&T U-Verse is available.

Key facts

  • Side-by-side fridge
  • Real hardwoods
  • 1.5 acres

Tags

1.5 ACRESFULLY RENOVATED WALK-IN SHOWERREAL HARDWOODSWOOD CABINETRYGAS RANGESIDE-BY-SIDE FRIDGE

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Front entrance parking
  • Utilities: Circuit breaker electrical service; Septic tank sewer
  • Home design: Single-story frame home; Off-grade foundation
  • Construction: Frame construction; Shingle roof
  • Exterior features: Paved, county-maintained road access; Lot roughly 210 x 315 (about 1.52 acres)

Interior

  • Kitchen: Electric water heater
  • Bedrooms: Primary bedroom on the first floor (approx. 16' x 14')
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s)

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 $190k.

Deal economics

  • At list price, monthly cash flow is $464 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 2.7% in Allentown — 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 54/100 on livability (#882 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, schools D+, amenities 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; solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($77k/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 $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 21 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 25y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $190k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,051 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.05%
Cap rate
9.23%
Cash-on-cash
10.48%
DSCR
1.47
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$214,812
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6350 Allentown Rd 0.28mi 3/2.0 1,350 (-4%) 20mo $207,000 $153 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 · 2.7% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.96×
Total profit
$-1,885
Equity at exit
$28,315
10-year hold
IRR
8.4%
Equity multiple
1.63×
Total profit
$33,626
Equity at exit
$16,419

Cash invested: $53,172 (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
7.9×

Monthly cashflow live

Estimated rent
$2,003 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$43 /mo · $519/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$464

Break-even live

Break-even rent $1,415
Max offer price $189,900
Occupancy floor 72%

Sensitivity live

Price -10% $572 -5% $518 +0% $464 +5% $411 +10% $357
Rent -10% $306 -5% $385 +0% $464 +5% $544 +10% $623
Rate -1.0pp $560 -0.5pp $513 base $464 +0.5pp $415 +1.0pp $365

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
$47,475
Closing costs
$5,697
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 31 events

  1. 2026-06-18
    days on market $189,900 Active 21 DOM
  2. 2026-06-17
    price $189,900 Active 20 DOM
  3. 2026-06-17
    days on market $199,900 Active 20 DOM
  4. 2026-06-16
    days on market $199,900 Active 19 DOM
  5. 2026-06-15
    days on market $199,900 Active 18 DOM
  6. 2026-06-14
    days on market $199,900 Active 16 DOM
  7. 2026-06-10
    days on market $199,900 Active 13 DOM
  8. 2026-06-09
    days on market $199,900 Active 12 DOM
  9. 2026-06-08
    days on market $199,900 Active 11 DOM
  10. 2026-06-07
    days on market $199,900 Active 10 DOM
  11. 2026-06-05
    days on market $199,900 Active 7 DOM
  12. 2026-06-03
    days on market $199,900 Active 6 DOM
  13. 2026-06-03
    remarks 661-char remark
  14. 2026-06-02
    days on market $199,900 Active 5 DOM
  15. 2026-06-01
    days on market $199,900 Active 4 DOM
  16. 2026-05-31
    days on market $199,900 Active 3 DOM
  17. 2026-05-31
    days on market $199,900 Active 2 DOM
  18. 2026-05-28
    listed $199,900 Active
  19. 2014-12-18
    soldstatus $65,000
  20. 2014-11-18
    soldstatus $65,000 1008-char remark
    Show marketing remark (1008 chars)

    **PRICE REDUCED** & **Seller will give a $5,000.00 allowance for a new roof (with a resonable offer) ** Convenient Country Living, approximately 5 minutes from NAS Whiting Field and 10 minutes from shopping. This corner lot is just over 1.5 level acres and has tons of potential. Gardening, lots of room for children to play, potential for a pool. Mature Fig and Plum trees in back yard. Fenced Back yard. Lawn Mower & Tiller will convey. Security Lighting in the back yard. The work shop in the back has a Cast Iron wood burning stove and an overhang area to protect your car, boat, or lawnmower. Covered back deck. Septic Tank New in 2010, 200 lb propane tank. Gold Fish/Koy pond in the front yard. Inside you will find hardwood floors throughout, a spacious eat in Kitchen with a large separate Dining room. Living room is wired for emergency digital television reception. Ceiling Fans in most rooms. Windows are PVC Double Paned. Indoor Laundry room with cabinets. AT&T U-Verse is available.

  21. 2014-07-22
    listed $70,000 1008-char remark
    Show marketing remark (1008 chars)

    **PRICE REDUCED** & **Seller will give a $5,000.00 allowance for a new roof (with a resonable offer) ** Convenient Country Living, approximately 5 minutes from NAS Whiting Field and 10 minutes from shopping. This corner lot is just over 1.5 level acres and has tons of potential. Gardening, lots of room for children to play, potential for a pool. Mature Fig and Plum trees in back yard. Fenced Back yard. Lawn Mower & Tiller will convey. Security Lighting in the back yard. The work shop in the back has a Cast Iron wood burning stove and an overhang area to protect your car, boat, or lawnmower. Covered back deck. Septic Tank New in 2010, 200 lb propane tank. Gold Fish/Koy pond in the front yard. Inside you will find hardwood floors throughout, a spacious eat in Kitchen with a large separate Dining room. Living room is wired for emergency digital television reception. Ceiling Fans in most rooms. Windows are PVC Double Paned. Indoor Laundry room with cabinets. AT&T U-Verse is available.

  22. 2012-04-11
    historical
  23. 2011-10-11
    listed $95,000
  24. 2010-11-24
    soldstatus $65,000
  25. 2010-11-23
    soldstatus $62,000
  26. 2010-07-27
    listed $65,000
  27. 2009-12-09
    historical
  28. 2008-09-15
    listed $100,000
  29. 2004-05-18
    soldstatus $45,000
  30. 2001-11-11
    listed $45,000
  31. 1996-07-23
    soldstatus $46,000

ⓘ 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
$519 · $43/mo
Projected year-2 tax
$1,576 · $131/mo
Expected delta
+$1,057/yr (+$88/mo · 203.8%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 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 · 1 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
$24,040
− Mortgage interest
−$10,637
− Property taxes
−$519
− Insurance
−$950
− Repairs & maintenance
−$1,923
− Management
−$1,923
− Depreciation
−$5,524
Taxable income
$2,564
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$615
After-tax cash flow
$4,958/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 — Allentown

Score
54/100
State rank
#882
US rank
#23941

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, FL
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

+334.6% since first listed
14 events — show timeline
  • 2026-05-28 Listed $199,900 PARMLS
  • 2014-12-18 Sold (Public Records) $65,000 Public Records
  • 2014-11-18 Sold (MLS) $65,000 PARMLS
  • 2014-07-22 Listed $70,000 PARMLS
  • 2012-04-11 Listing Removed PARMLS
  • 2011-10-11 Listed $95,000 PARMLS
  • 2010-11-24 Sold (Public Records) $65,000 Public Records
  • 2010-11-23 Sold (MLS) $62,000 PARMLS
  • 2010-07-27 Listed $65,000 PARMLS
  • 2009-12-09 Listing Removed PARMLS
  • 2008-09-15 Listed $100,000 PARMLS
  • 2004-05-18 Sold (MLS) $45,000 PARMLS
  • 2001-11-11 Listed $45,000 PARMLS
  • 1996-07-23 Sold (Public Records) $46,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $519 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…