CashFlowRE
Sign in Sign up
65 Sidney Ave
F Composite 34.06
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.5/30.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.4/10.0
  • ARV discount +0.0/15.0

$285,000

65 Sidney Ave · DeFuniak Springs, FL 32433
3 bd · 2.0 ba · 1,270 sqft · SingleFamily public records · 64 Days on market
Built 2007 0.30 ac lot Est $226k · 26% over

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

Listing remarks MLS

Welcome to your charming oasis at 65 Sidney Ave, Defuniak Springs, FL 32533. This adorable, meticulously cared for home is a rare find. Equipped with a durable metal roof, this property offers both durability and timeless charm. Key features include: Location: Nestled in the heart of Defuniak Springs, this home is conveniently located near schools, shopping, and entertainment, offering the perfect balance of convenience and tranquility. Metal Roof: Enjoy the peace of mind that comes with a durable and long-lasting metal roof, providing years of protection and low maintenance. Meticulously Cared For: This home has been lovingly maintained, ensuring that it is in pristine condition, both inside and out. Offered furnished for an additional $6000 paid outside of closing. Please check document section for list of furnishings being offered. Charming Interior: Step inside to discover a cozy interior filled with character and warmth. From the inviting living spaces to the well-appointed kitchen, every detail has been thoughtfully designed. Spacious Yard: Outside, you'll find a spacious yard, perfect for outdoor entertaining, gardening, or simply relaxing in the sunshine.

Key facts

  • Craftsman style home
  • Vaulted ceiling
  • Walk-in closet

Tags

CRAFTSMAN STYLE HOMEVAULTED CEILINGFULL APPLIANCE PACKAGEWALK-IN CLOSETEN-SUITE BATHFULLY FENCED YARD

Property features AI

Finance

  • Other: Resid Single Family zoning

Exterior

  • Parking: Attached garage (1 car); Driveway with 3 spaces; Street parking for 3 vehicles
  • Security: Smoke detectors
  • Utilities: Electric service; Public water; Public sewer; Electric water heater
  • Home design: Single-story ranch; Built in 2007; Entry and main living areas on the first floor
  • Construction: Vinyl siding; Metal roof; Slab foundation
  • Exterior features: Covered porch; Yard building; Privacy fencing; Corner, level lot; Paved county road frontage

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms; Primary bedroom on the first floor with walk-in closet
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms; Primary bathroom with tile
  • Heating & cooling: Central heating; Central air conditioning; Ceiling fans; High-efficiency AC; Electric heat controls
  • Interior features: Cathedral ceilings; Recessed lighting; Track lighting; Split-bedroom layout; Washer/dryer hookup; Window treatments; Furnished
  • Laundry & utility: Washer; Dryer; Washer/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 3-bed/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-349 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (21.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (35.5% below list).
  • Recommended offer: $184k (35.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#694 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, amenities F.
  • Walton (rural): math 62% / reading 61% proficiency, ranked #10 of 73 in FL (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Maude Saunders Elementary School (math 58% / reading 52%, grade C, #872 of 2,144 statewide, top 42%, 553 students, 87% FRL); Emerald Coast Middle School (math 70% / reading 65%, grade A-, #77 of 571 statewide, top 14%, 868 students, 24% FRL); Walton High School (math 52% / reading 53%, grade C-, #154 of 667 statewide, top 24%, 856 students, 65% FRL).
  • Market conditions: 423 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 2,883 units permitted in Walton County in 2024 (1,322 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
  • Walton County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$49k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,810 (35.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  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 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. 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. 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?
  8. 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.
  9. 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.
  10. 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
0.64%
Cap rate
4.82%
Cash-on-cash
-5.25%
DSCR
0.77
GRM
12.9

CMA / ARV

ARV (on-the-fly)
$226,060
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
51 Spooner St 0.08mi 3/2.0 1,295 (+2%) 1mo $246,800 $191 92
81 Spooner St 0.43mi 3/2.0 1,295 (+2%) 1mo $245,000 $189 76
948 Lakeview Dr 0.14mi 3/1.0 1,200 (-6%) 22mo $125,000 $104 62
145 Timber Wind Dr 0.70mi 3/2.0 1,233 (-3%) 2mo $200,000 $162 61
481 Timber Wind Dr 0.74mi 3/2.0 1,240 (-2%) 3mo $250,000 $202 59
480 Timber Wind Dr 0.71mi 3/2.0 1,218 (-4%) 2mo $225,000 $185 58
329 Timber Wind Dr 0.74mi 3/2.0 1,304 (+3%) 11mo $225,000 $173 52
179 Timber Wind Dr 0.68mi 3/2.0 1,179 (-7%) 12mo $210,000 $178 46
97 Timber Wind Dr 0.71mi 3/2.0 1,182 (-7%) 12mo $225,000 $190 45
140 Orson Dr 0.21mi 4/1.0 (+1) 1,456 (+15%) 15mo $227,000 $156 44
1155 N 20th St. St 0.74mi 3/1.5 1,400 (+10%) 7mo $225,000 $161 41
83 Timber Wind Dr 0.72mi 4/2.0 (+1) 1,426 (+12%) 22mo $242,000 $170 23

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
2.67×
Total profit
$132,927
Equity at exit
$256,751
10-year hold
IRR
18.7%
Equity multiple
6.12×
Total profit
$408,768
Equity at exit
$553,692

Cash invested: $79,800 (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 32433

Home prices YoY
4.2%
Active inventory
423
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$1,838 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$188 /mo · $2,251/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$-349

Break-even live

Break-even rent $2,280
Max offer price $223,383
Occupancy floor

Sensitivity live

Price -10% $-187 -5% $-268 +0% $-349 +5% $-429 +10% $-510
Rent -10% $-494 -5% $-421 +0% $-349 +5% $-276 +10% $-204
Rate -1.0pp $-205 -0.5pp $-276 base $-349 +0.5pp $-423 +1.0pp $-498

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
$71,250
Closing costs
$8,550
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
51 Yearling Ct Defuniak Springs, FL 3.0 2.0 1397 $1,895 $1.36 23d 1 1.04mi
51 Yearling Ct Defuniak Springs, FL 3.0 2.0 1397 $1,750 $1.25 15d 1 1.04mi
594 Hunters Ridge Rd Defuniak Springs, FL 3.0 2.0 1654 $1,950 $1.18 15d 1 1.14mi

Listing history 40 events

  1. 2026-06-21
    days on market $285,000 Active 64 DOM
  2. 2026-06-18
    days on market $285,000 Active 61 DOM
  3. 2026-06-17
    days on market $285,000 Active 60 DOM
  4. 2026-06-16
    days on market $285,000 Active 59 DOM
  5. 2026-06-15
    days on market $285,000 Active 58 DOM
  6. 2026-06-14
    days on market $285,000 Active 56 DOM
  7. 2026-06-13
    days on market $285,000 Active 55 DOM
  8. 2026-06-10
    days on market $285,000 Active 53 DOM
  9. 2026-06-09
    days on market $285,000 Active 52 DOM
  10. 2026-06-08
    days on market $285,000 Active 51 DOM
  11. 2026-06-07
    days on market $285,000 Active 50 DOM
  12. 2026-06-05
    days on market $285,000 Active 47 DOM
  13. 2026-06-03
    days on market $285,000 Active 46 DOM
  14. 2026-06-03
    days on market $285,000 Active 45 DOM
  15. 2026-06-01
    days on market $285,000 Active 44 DOM
  16. 2026-05-31
    days on market $285,000 Active 43 DOM
  17. 2026-05-30
    days on market $285,000 Active 42 DOM
  18. 2026-04-30
    price $285,000
  19. 2026-04-18
    listed $290,000 Active
  20. 2024-07-02
    soldstatus $260,000
  21. 2024-07-01
    soldstatus $260,000 Sold 1184-char remark
    Show marketing remark (1184 chars)

    Welcome to your charming oasis at 65 Sidney Ave, Defuniak Springs, FL 32533. This adorable, meticulously cared for home is a rare find. Equipped with a durable metal roof, this property offers both durability and timeless charm. Key features include: Location: Nestled in the heart of Defuniak Springs, this home is conveniently located near schools, shopping, and entertainment, offering the perfect balance of convenience and tranquility. Metal Roof: Enjoy the peace of mind that comes with a durable and long-lasting metal roof, providing years of protection and low maintenance. Meticulously Cared For: This home has been lovingly maintained, ensuring that it is in pristine condition, both inside and out. Offered furnished for an additional $6000 paid outside of closing. Please check document section for list of furnishings being offered. Charming Interior: Step inside to discover a cozy interior filled with character and warmth. From the inviting living spaces to the well-appointed kitchen, every detail has been thoughtfully designed. Spacious Yard: Outside, you'll find a spacious yard, perfect for outdoor entertaining, gardening, or simply relaxing in the sunshine.

  22. 2024-06-25
    status Pending 1184-char remark
    Show marketing remark (1184 chars)

    Welcome to your charming oasis at 65 Sidney Ave, Defuniak Springs, FL 32533. This adorable, meticulously cared for home is a rare find. Equipped with a durable metal roof, this property offers both durability and timeless charm. Key features include: Location: Nestled in the heart of Defuniak Springs, this home is conveniently located near schools, shopping, and entertainment, offering the perfect balance of convenience and tranquility. Metal Roof: Enjoy the peace of mind that comes with a durable and long-lasting metal roof, providing years of protection and low maintenance. Meticulously Cared For: This home has been lovingly maintained, ensuring that it is in pristine condition, both inside and out. Offered furnished for an additional $6000 paid outside of closing. Please check document section for list of furnishings being offered. Charming Interior: Step inside to discover a cozy interior filled with character and warmth. From the inviting living spaces to the well-appointed kitchen, every detail has been thoughtfully designed. Spacious Yard: Outside, you'll find a spacious yard, perfect for outdoor entertaining, gardening, or simply relaxing in the sunshine.

  23. 2024-06-25
    status Active 1184-char remark
    Show marketing remark (1184 chars)

    Welcome to your charming oasis at 65 Sidney Ave, Defuniak Springs, FL 32533. This adorable, meticulously cared for home is a rare find. Equipped with a durable metal roof, this property offers both durability and timeless charm. Key features include: Location: Nestled in the heart of Defuniak Springs, this home is conveniently located near schools, shopping, and entertainment, offering the perfect balance of convenience and tranquility. Metal Roof: Enjoy the peace of mind that comes with a durable and long-lasting metal roof, providing years of protection and low maintenance. Meticulously Cared For: This home has been lovingly maintained, ensuring that it is in pristine condition, both inside and out. Offered furnished for an additional $6000 paid outside of closing. Please check document section for list of furnishings being offered. Charming Interior: Step inside to discover a cozy interior filled with character and warmth. From the inviting living spaces to the well-appointed kitchen, every detail has been thoughtfully designed. Spacious Yard: Outside, you'll find a spacious yard, perfect for outdoor entertaining, gardening, or simply relaxing in the sunshine.

  24. 2024-05-16
    listed $260,000 Active 1184-char remark
    Show marketing remark (1184 chars)

    Welcome to your charming oasis at 65 Sidney Ave, Defuniak Springs, FL 32533. This adorable, meticulously cared for home is a rare find. Equipped with a durable metal roof, this property offers both durability and timeless charm. Key features include: Location: Nestled in the heart of Defuniak Springs, this home is conveniently located near schools, shopping, and entertainment, offering the perfect balance of convenience and tranquility. Metal Roof: Enjoy the peace of mind that comes with a durable and long-lasting metal roof, providing years of protection and low maintenance. Meticulously Cared For: This home has been lovingly maintained, ensuring that it is in pristine condition, both inside and out. Offered furnished for an additional $6000 paid outside of closing. Please check document section for list of furnishings being offered. Charming Interior: Step inside to discover a cozy interior filled with character and warmth. From the inviting living spaces to the well-appointed kitchen, every detail has been thoughtfully designed. Spacious Yard: Outside, you'll find a spacious yard, perfect for outdoor entertaining, gardening, or simply relaxing in the sunshine.

  25. 2024-02-14
    listed $269,000 Active
  26. 2023-09-03
    listed $269,000 Active
  27. 2020-08-10
    soldstatus $141,500
  28. 2020-08-10
    soldstatus $141,500 Sold
  29. 2020-08-10
    soldstatus $141,500
  30. 2020-07-28
    status Pending
  31. 2020-07-25
    listed $139,900 Active
  32. 2020-07-25
    listed $139,900
  33. 2012-08-15
    soldstatus $83,000
  34. 2012-08-15
    soldstatus $83,000
  35. 2012-07-03
    listed $97,000
  36. 2007-01-24
    soldstatus $162,000
  37. 2007-01-24
    soldstatus $162,000
  38. 2007-01-24
    soldstatus $162,000
  39. 2007-01-23
    listed $162,000
  40. 2007-01-23
    listed $162,000

ⓘ 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
$2,251 · $188/mo
Projected year-2 tax
$2,366 · $197/mo
Expected delta
+$115/yr (+$10/mo · 5.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$22,057
− Mortgage interest
−$15,964
− Property taxes
−$2,251
− Insurance
−$1,425
− Repairs & maintenance
−$1,765
− Management
−$1,765
− Depreciation
−$8,291
Taxable loss
−$9,403
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,257
After-tax cash flow
$-1,929/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
Walton
NCES district ID
1201980
Math proficiency
62% ▼ -4.00%
Reading proficiency
61% ▼ -2.00%
Median HH income
$46,794
Composite
52.03/100
National rank
#1634
State rank
#10 of 73 in FL

Livability — DeFuniak Springs

Score
64/100
State rank
#694
US rank
#14475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
DeFuniak Springs, FL
County
Walton County · 70,839 people
City population
19,746
Metro
Crestview-Fort Walton Beach-Destin, FL
Population (ZIP)
19,746
Household income
$52,199
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
356.0

Population outlook (Walton County) Hauer SSP2

Today (2025)
80,014 people
By 2030
88,120 · +10.1%
By 2040
103,537 · +29.4%
By 2050
117,034 · +46.3%
By 2075
143,901 · +79.8%
By 2100
155,138 · +93.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 10% Hispanic / Latino 8% Two or more races 7% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Walton

2024 margin
Solid R (+57.8) · D 20.7% · R 78.6%
2008→2024 swing
-12.0pp toward R · 2008: -45.8pp · 2024: -57.8pp
All cycles
2024: R+57.8 2020: R+51.7 2016: R+56.1 2012: R+52.0 2008: R+45.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.77%
Current HPI
367.046
Rent YoY
Metro
Crestview-Fort Walton Beach-Destin, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+75.9% since first listed
23 events — show timeline
  • 2026-04-30 Price Changed $285,000 ECAR
  • 2026-04-18 Listed $290,000 ECAR
  • 2024-07-02 Sold (Public Records) $260,000 Public Records
  • 2024-07-01 Sold (MLS) $260,000 ECAR
  • 2024-06-25 Pending ECAR
  • 2024-06-25 Relisted ECAR
  • 2024-05-16 Listed $260,000 ECAR
  • 2024-02-14 Listed $269,000 ECAR
  • 2023-09-03 Listed $269,000 ECAR
  • 2020-08-10 Sold (Public Records) $141,500 Public Records
  • 2020-08-10 Sold (MLS) $141,500 ECAR
  • 2020-08-10 Sold (MLS) $141,500 NAMLS
  • 2020-07-28 Pending ECAR
  • 2020-07-25 Listed $139,900 ECAR
  • 2020-07-25 Listed $139,900 NAMLS
  • 2012-08-15 Sold (MLS) $83,000 ECAR
  • 2012-08-15 Sold (MLS) $83,000 NAMLS
  • 2012-07-03 Listed $97,000 NAMLS
  • 2007-01-24 Sold (Public Records) $162,000 Public Records
  • 2007-01-24 Sold (MLS) $162,000 ECAR
  • 2007-01-24 Sold (MLS) $162,000 NAMLS
  • 2007-01-23 Listed $162,000 ECAR
  • 2007-01-23 Listed $162,000 NAMLS

Property tax history

+16.9%/yr

Latest (2025): $2,251 · +492.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…