CashFlowRE
Sign in Sign up
310 E Booker St
C+ Composite 60.42
Why this score? — see what drove the C+ 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 +21.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.5/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

310 E Booker St · Avon Park, FL 33825
4 bd · 3.0 ba · 1,658 sqft · SingleFamily public records · 156 Days on market
Built 1930 3,393 sqft lot Est $227k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

CASH COW. .. Located in the heart of Avon Park, 310 Booker offers convenient access to local amenities, entertainment, and recreation. Just minutes from downtown Avon Park, residents enjoy nearby restaurants, shops, and community events. Outdoor enthusiasts will appreciate proximity to Lake Verona, local parks, and walking areas, while cultural attractions such as the Depot Museum and seasonal festivals add to the area’s charm. Easy access to major roads makes commuting and daily travel simple. A great opportunity for an owner-occupant or investor seeking a centrally located property in a growing Highlands County community.

Key facts

  • Convenient access
  • Cultural attractions
  • Local amenities

Tags

CONVENIENT ACCESSLOCAL AMENITIESNEARBY RESTAURANTSLOCAL PARKSWALKING AREASCULTURAL ATTRACTIONS

Property features AI

Finance

  • Other: Furnished; Residential zoning R1A

Exterior

  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single family residence; One story; North-facing
  • Construction: Stucco construction; Metal roof; Slab foundation; Built on lot approximately 0.08 acres (39 x 87)
  • Exterior features: Other exterior features; Asphalt road access

Interior

  • Kitchen: Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Tile; Vinyl
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Ductless heating; Wall/window cooling units
  • Interior features: Other interior features
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 4-bed/3.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.9% in Avon Park — 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 71/100 on livability (#407 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools F, amenities 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.
  • Market conditions: 475 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($47k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 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 1930 — 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 F-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. 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?
  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
1.05%
Cap rate
7.98%
Cash-on-cash
6.03%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$227,146
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
317 Joe Hilton St 0.18mi 3/2.0 (-1) 1,448 (-13%) 3mo $199,000 $137 59
436 Joe Hilton St 0.28mi 3/2.0 (-1) 1,574 (-5%) 14mo $300,000 $191 58
1374 Memorial Dr 0.55mi 3/2.0 (-1) 1,530 (-8%) 4mo $222,000 $145 49
103 E Walnut St 0.64mi 3/2.0 (-1) 1,493 (-10%) 8mo $118,000 $79 38
605 S Young Ave 0.75mi 3/2.0 (-1) 1,518 (-8%) 9mo $255,000 $168 35
1450 Cummings Ave 0.67mi 5/2.0 (+1) 1,476 (-11%) 10mo $105,000 $71 33
38 Forest Ct 0.60mi 3/1.5 (-1) 1,478 (-11%) 17mo $177,000 $120 28

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-10,824
Equity at exit
$22,351
10-year hold
IRR
2.6%
Equity multiple
1.19×
Total profit
$7,984
Equity at exit
$12,961

Cash invested: $41,972 (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 33825

Home prices YoY
-25.9%
Active inventory
475
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,581 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$189 /mo · $2,274/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$211

Break-even live

Break-even rent $1,314
Max offer price $149,900
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
$37,475
Closing costs
$4,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
565 Luminary LOOP Avon Park, FL 2.0–3.0 1.5–2.0 1142 $1,140 $1.00 23d 6 0.95mi

Listing history 15 events

  1. 2026-06-19
    days on market $149,900 Active 156 DOM
  2. 2026-06-18
    days on market $149,900 Active 155 DOM
  3. 2026-06-17
    pricedays on market $149,900 Active 154 DOM
  4. 2026-06-16
    days on market $175,000 Active 153 DOM
  5. 2026-06-15
    days on market $175,000 Active 152 DOM
  6. 2026-06-14
    days on market $175,000 Active 150 DOM
  7. 2026-06-10
    days on market $175,000 Active 147 DOM
  8. 2026-06-09
    days on market $175,000 Active 146 DOM
  9. 2026-06-08
    days on market $175,000 Active 145 DOM
  10. 2026-06-07
    days on market $175,000 Active 144 DOM
  11. 2026-06-02
    days on market $175,000 Active 139 DOM
  12. 2026-06-01
    days on market $175,000 Active 138 DOM
  13. 2026-05-31
    days on market $175,000 Active 137 DOM
  14. 2026-05-30
    days on market $175,000 Active 136 DOM
  15. 2026-01-14
    listed $175,000 Active

ⓘ 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
$2,274 · $189/mo
Projected year-2 tax
$2,274 · $189/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 · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$18,973
− Mortgage interest
−$8,397
− Property taxes
−$2,274
− Insurance
−$750
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$4,361
Taxable income
$157
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$38
After-tax cash flow
$2,495/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
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 — Avon Park

Score
71/100
State rank
#407
US rank
#7205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Avon Park, FL
County
Highlands County · 98,898 people
City population
25,501
Metro
Sebring-Avon Park, FL
Population (ZIP)
25,501
Household income
$46,949
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
691.0

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 0.64)
Race & ethnicity
White 51% Hispanic / Latino 27% Black 17% Two or more races 11% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 13% Cuban 2%
Common ancestry
Slovak 2% Lithuanian 2% Iranian 1%
Foreign-born
10% · Canada, Vietnam, Guatemala
Languages at home
74% English-only · Spanish 24% Tagalog/Filipino 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
▼ -98.54%
Current HPI
281.8067
Rent YoY
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

1 event — show timeline
  • 2026-01-14 Listed $175,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+28.8%/yr

Latest (2025): $2,274 · +612.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…