CashFlowRE
Sign in Sign up
1024 Strickland Rd
B- Composite 68.44
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.8/10.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

1024 Strickland Rd · Okeechobee, FL 34974
2 bd · 1.0 ba · 1,068 sqft · SingleFamily public records · 105 Days on market
Built 1956 $112/sqft · 44% below area Est $213k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into easy Florida living with this turnkey 2-bedroom, 1-bath home offering comfort, convenience, and plenty of outdoor enjoyment. As you enter, you’re welcomed into the inviting living/family room, creating a cozy first impression. Moving to the next level, the home opens into the dining room and kitchen, making it a natural gathering space. Just beyond, the two bedrooms are thoughtfully positioned near the laundry room, with the bathroom conveniently located in the same area for everyday ease. The backyard is a true highlight, featuring a 5' deep pool that can be heated, a smoker perfect for weekend cookouts, and a privacy fence that creates a peaceful setting for entertaining friends. A separate chain-link parking area provides secure space for boats, trailers, or recreational toys—ideal for anyone who loves to explore the outdoors. Inside, the home is clean, inviting, and move-in ready. An exclusion list of items not conveying with the sale will be provided; please contact the listing agent for details. Located in Okeechobee, one of Florida’s top destinations for world-class fishing, this area is also a paradise for bird watchers and nature lovers. Whether you’re seeking a relaxing getaway or a comfortable full-time residence, this property offers the perfect blend of relaxation and adventure. Call Realtor to schedule your showing today!

Key facts

  • Privacy fence
  • World class fishing
  • Deep pool

Tags

DEEP POOLPRIVACY FENCECHAIN LINK PARKING AREAWORLD CLASS FISHINGPARADISE FOR BIRD WATCHERS

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 $120k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $109k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.3% in Okeechobee — 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 77/100 on livability (#210 in FL, #3,234 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Glades (town): math 38% / reading 41% proficiency, ranked #63 of 73 in FL (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 402 active listings in the ZIP; 65 units permitted in Glades County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($53k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Glades County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $48k; list at $120k implies a 152% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,200 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — 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. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.22%
Cash-on-cash
10.47%
DSCR
1.47
GRM
7.1

CMA / ARV

ARV (median comp)
$213,457
List price
$120,000
Delta
-43.78%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-763
Equity at exit
$17,892
10-year hold
IRR
9.1%
Equity multiple
1.70×
Total profit
$23,447
Equity at exit
$10,375

Cash invested: $33,600 (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 34974

Home prices YoY
-15.6%
Active inventory
402
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,417 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$147 /mo · $1,763/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$293

Break-even live

Break-even rent $1,046
Max offer price $120,000
Occupancy floor 74%

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
$30,000
Closing costs
$3,600
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 7 events

  1. 2026-05-17
    price $120,000 1391-char remark
    Show marketing remark (1391 chars)

    Step into easy Florida living with this turnkey 2-bedroom, 1-bath home offering comfort, convenience, and plenty of outdoor enjoyment. As you enter, you’re welcomed into the inviting living/family room, creating a cozy first impression. Moving to the next level, the home opens into the dining room and kitchen, making it a natural gathering space. Just beyond, the two bedrooms are thoughtfully positioned near the laundry room, with the bathroom conveniently located in the same area for everyday ease. The backyard is a true highlight, featuring a 5' deep pool that can be heated, a smoker perfect for weekend cookouts, and a privacy fence that creates a peaceful setting for entertaining friends. A separate chain-link parking area provides secure space for boats, trailers, or recreational toys—ideal for anyone who loves to explore the outdoors. Inside, the home is clean, inviting, and move-in ready. An exclusion list of items not conveying with the sale will be provided; please contact the listing agent for details. Located in Okeechobee, one of Florida’s top destinations for world-class fishing, this area is also a paradise for bird watchers and nature lovers. Whether you’re seeking a relaxing getaway or a comfortable full-time residence, this property offers the perfect blend of relaxation and adventure. Call Realtor to schedule your showing today!

  2. 2026-03-29
    price $140,000 1391-char remark
    Show marketing remark (1391 chars)

    Step into easy Florida living with this turnkey 2-bedroom, 1-bath home offering comfort, convenience, and plenty of outdoor enjoyment. As you enter, you’re welcomed into the inviting living/family room, creating a cozy first impression. Moving to the next level, the home opens into the dining room and kitchen, making it a natural gathering space. Just beyond, the two bedrooms are thoughtfully positioned near the laundry room, with the bathroom conveniently located in the same area for everyday ease. The backyard is a true highlight, featuring a 5' deep pool that can be heated, a smoker perfect for weekend cookouts, and a privacy fence that creates a peaceful setting for entertaining friends. A separate chain-link parking area provides secure space for boats, trailers, or recreational toys—ideal for anyone who loves to explore the outdoors. Inside, the home is clean, inviting, and move-in ready. An exclusion list of items not conveying with the sale will be provided; please contact the listing agent for details. Located in Okeechobee, one of Florida’s top destinations for world-class fishing, this area is also a paradise for bird watchers and nature lovers. Whether you’re seeking a relaxing getaway or a comfortable full-time residence, this property offers the perfect blend of relaxation and adventure. Call Realtor to schedule your showing today!

  3. 2026-02-08
    listed $161,000 Active 1391-char remark
    Show marketing remark (1391 chars)

    Step into easy Florida living with this turnkey 2-bedroom, 1-bath home offering comfort, convenience, and plenty of outdoor enjoyment. As you enter, you’re welcomed into the inviting living/family room, creating a cozy first impression. Moving to the next level, the home opens into the dining room and kitchen, making it a natural gathering space. Just beyond, the two bedrooms are thoughtfully positioned near the laundry room, with the bathroom conveniently located in the same area for everyday ease. The backyard is a true highlight, featuring a 5' deep pool that can be heated, a smoker perfect for weekend cookouts, and a privacy fence that creates a peaceful setting for entertaining friends. A separate chain-link parking area provides secure space for boats, trailers, or recreational toys—ideal for anyone who loves to explore the outdoors. Inside, the home is clean, inviting, and move-in ready. An exclusion list of items not conveying with the sale will be provided; please contact the listing agent for details. Located in Okeechobee, one of Florida’s top destinations for world-class fishing, this area is also a paradise for bird watchers and nature lovers. Whether you’re seeking a relaxing getaway or a comfortable full-time residence, this property offers the perfect blend of relaxation and adventure. Call Realtor to schedule your showing today!

  4. 2014-01-29
    soldstatus $47,700
  5. 2014-01-24
    soldstatus $47,700 299-char remark
    Show marketing remark (299 chars)

    LAKEPORT 2Bd/1Ba nice-cozy-cottage very near to Dyess or Harney Pond Boat Landings. Small breakfast bar in Kitchen, step down to a Roomy, Sunny Living area. Appliances include, Electric Range & Refrigerator. New flooring & CLEAN. .Laundry hook-ups inside. The yard is Chain-link fenced.

  6. 2014-01-24
    price $49,000 299-char remark
    Show marketing remark (299 chars)

    LAKEPORT 2Bd/1Ba nice-cozy-cottage very near to Dyess or Harney Pond Boat Landings. Small breakfast bar in Kitchen, step down to a Roomy, Sunny Living area. Appliances include, Electric Range & Refrigerator. New flooring & CLEAN. .Laundry hook-ups inside. The yard is Chain-link fenced.

  7. 2007-10-07
    soldstatus $83,000

ⓘ 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
$1,763 · $147/mo
Projected year-2 tax
$1,763 · $147/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$17,001
− Mortgage interest
−$6,722
− Property taxes
−$1,763
− Insurance
−$600
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$3,491
Taxable income
$1,705
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$409
After-tax cash flow
$3,107/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
Glades
NCES district ID
1200660
Math proficiency
38% ▼ -15.00%
Reading proficiency
41% ▼ -5.00%
Median HH income
$36,758
Composite
32.81/100
National rank
#5622
State rank
#63 of 73 in FL

Livability — Okeechobee

Score
77/100
State rank
#210
US rank
#3234

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Okeechobee County · 23,975 people
City population
23,975
Metro
Okeechobee, FL
Population (ZIP)
23,975
Household income
$53,013
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
399.0

Population outlook (Glades County) Hauer SSP2

Today (2025)
14,901 people
By 2030
15,463 · +3.8%
By 2040
16,341 · +9.7%
By 2050
17,158 · +15.1%
By 2075
18,881 · +26.7%
By 2100
19,164 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 19% Two or more races 8% Asian 2% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1% Cuban 2%
Common ancestry
Lithuanian 2% Iranian 2% Italian 2%
Foreign-born
11% · Canada, Jamaica
Languages at home
81% English-only · Spanish 16% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Glades

2024 margin
Solid R (+53.3) · D 23.1% · R 76.4%
2008→2024 swing
-36.7pp toward R · 2008: -16.6pp · 2024: -53.3pp
All cycles
2024: R+53.3 2020: R+46.2 2016: R+39.6 2012: R+18.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.47%
Current HPI
348.6692
Rent YoY
Metro
Okeechobee, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+44.6% since first listed
7 events — show timeline
  • 2026-05-17 Price Changed $120,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-29 Price Changed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-08 Listed $161,000 Stellar MLS as Distributed by MLS Grid
  • 2014-01-29 Sold (Public Records) $47,700 Public Records
  • 2014-01-24 Price Changed $49,000 FORTMLS
  • 2014-01-24 Sold (MLS) $47,700 FORTMLS
  • 2007-10-07 Sold (Public Records) $83,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $1,763 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…