CashFlowRE
Sign in Sign up
1427 Crossview St
D+ Composite 47.47
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +12.8/30.0
  • DSCR +3.8/10.0
  • 1% rule +3.6/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

1427 Crossview St · Lake Placid, FL 33852
4 bd · 2.0 ba · 1,548 sqft · SingleFamily public records · 36 Days on market
Built 2007 0.26 ac lot Est $379k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Peace, privacy, and possibility—this 4 bedroom, 2 bathroom home offers the kind of space that’s getting harder to find. Situated on a generous . 26 acre lot with no rear neighbors, this property delivers a quiet setting with room to spread out. One of the three bedrooms is thoughtfully set up as an office/flex space, offering the perfect option for working from home, hobbies, or guest overflow. The home also includes a 2-car garage plus a large detached rear garage offering incredible extra storage, workshop space, or room for toys and equipment. Being sold partially furnished, this is a fantastic opportunity for a full-time residence, seasonal retreat, or investment. If peace and quiet with practical extras is on your list, this one absolutely deserves a look!

Key facts

  • Generous lot
  • No rear neighbors
  • Extra storage

Tags

GENEROUS LOTNO REAR NEIGHBORSOFFICE FLEX SPACEDETACHED REAR GARAGEEXTRA STORAGE

Property features AI

Finance

  • Other: Property type: Residential, single family (zoned R1); Furnished: Partially; Lease restrictions apply
  • HOA & community: Pets allowed; Association approval required

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Well water; Septic tank; High-speed internet available; Cable available; Electricity connected
  • Home design: Single family residence; One story; North-facing
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Building area listed as 1,948 sq ft; living area listed as 1,548 sq ft
  • Exterior features: Paved road access; Lot dimensions approximately 75 x 150; Lot about 0.26 acre (1/4 to less than 1/2 acre)

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Solid surface/stone counters; Eat-in kitchen
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Solid surface counters; Stone counters; Walk-in closets; Window treatments
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry room; Electric water heater

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/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-21 ($-250/yr) — negative.
  • To cash-flow at today's rent, offer at most $221k (1.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (13.9% below list).
  • Recommended offer: $194k (13.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.7% in Lake Placid — 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 68/100 on livability (#525 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D+, amenities F, commute 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: Rents flat; 1488 active listings in the ZIP; 980 units permitted in Highlands County in 2024 (80 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($54k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $19k; list at $225k implies a 1103% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,629 (13.9% 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 36 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.86%
Cap rate
6.18%
Cash-on-cash
-0.40%
DSCR
0.98
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$379,260
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
540 Kennedy St 0.63mi 4/2.0 1,607 (+4%) 19mo $317,105 $197 48
1620 Rutledge Ave 0.55mi 3/3.0 (-1) 1,696 (+10%) 19mo $415,000 $245 33

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 · 0.82% rent growth · sell at horizon

5-year hold
IRR
-19.4%
Equity multiple
0.33×
Total profit
$-41,899
Equity at exit
$33,533
10-year hold
IRR
-17.4%
Equity multiple
0.14×
Total profit
$-54,410
Equity at exit
$19,445

Cash invested: $62,972 (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 33852

Rents YoY
0.8%
Active inventory
1488
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,936 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$277 /mo · $3,328/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$-21

Break-even live

Break-even rent $1,963
Max offer price $221,223
Occupancy floor 96%

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
$56,225
Closing costs
$6,747
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 17 events

  1. 2026-06-17
    status $224,900 Pending 36 DOM
  2. 2026-06-17
    days on market $224,900 Active 36 DOM
  3. 2026-06-16
    days on market $224,900 Active 35 DOM
  4. 2026-06-15
    days on market $224,900 Active 34 DOM
  5. 2026-06-14
    pricedays on market $224,900 Active 32 DOM
  6. 2026-06-10
    days on market $249,900 Active 29 DOM
  7. 2026-06-09
    days on market $249,900 Active 28 DOM
  8. 2026-06-08
    days on market $249,900 Active 27 DOM
  9. 2026-06-07
    days on market $249,900 Active 26 DOM
  10. 2026-06-02
    days on market $249,900 Active 21 DOM
  11. 2026-06-01
    days on market $249,900 Active 20 DOM
  12. 2026-05-31
    days on market $249,900 Active 19 DOM
  13. 2026-05-30
    days on market $249,900 Active 18 DOM
  14. 2026-05-12
    listed $249,900 Active
  15. 2026-05-01
    listed $249,900 Active 783-char remark
    Show marketing remark (783 chars)

    Peace, privacy, and possibility—this 4 bedroom, 2 bathroom home offers the kind of space that’s getting harder to find. Situated on a generous . 26 acre lot with no rear neighbors, this property delivers a quiet setting with room to spread out. One of the three bedrooms is thoughtfully set up as an office/flex space, offering the perfect option for working from home, hobbies, or guest overflow. The home also includes a 2-car garage plus a large detached rear garage offering incredible extra storage, workshop space, or room for toys and equipment. Being sold partially furnished, this is a fantastic opportunity for a full-time residence, seasonal retreat, or investment. If peace and quiet with practical extras is on your list, this one absolutely deserves a look!

  16. 2005-06-21
    soldstatus $18,700
  17. 2004-10-15
    soldstatus $5,500

ⓘ 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
$3,328 · $277/mo
Projected year-2 tax
$3,328 · $277/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 25 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
$23,235
− Mortgage interest
−$12,598
− Property taxes
−$3,328
− Insurance
−$1,124
− Repairs & maintenance
−$1,859
− Management
−$1,859
− Depreciation
−$6,543
Taxable loss
−$4,076
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$978
After-tax cash flow
$728/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 — Lake Placid

Score
68/100
State rank
#525
US rank
#9813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Highlands County · 98,898 people
City population
22,600
Metro
Sebring-Avon Park, FL
Population (ZIP)
22,600
Household income
$54,284
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
439.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Two or more races 11% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 2% Slovak 2% Iranian 1%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
79% English-only · Spanish 19% 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
▼ -203.31%
Current HPI
224.8693
Rent YoY
▲ 0.82%
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

+4443.6% since first listed
4 events — show timeline
  • 2026-05-12 Listed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Listed $249,900 HAOR as distributed by MLS GRID
  • 2005-06-21 Sold (Public Records) $18,700 Public Records
  • 2004-10-15 Sold (Public Records) $5,500 Public Records

Property tax history

+8.5%/yr

Latest (2025): $3,328 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…