CashFlowRE
Sign in Sign up
130 Lakeview Way
D Composite 42.79
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.3/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

130 Lakeview Way · Interlachen, FL 32148
4 bd · 2.0 ba · 2,323 sqft · SingleFamily public records · 171 Days on market
Built 1974

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

Listing remarks MLS

This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

Key facts

  • Parking
  • Built 1974
  • Listed 171 days

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (1 space)
  • Utilities: Septic tank; Electricity connected; Sewer connected
  • Home design: Single family residence; Two levels
  • Construction: Stucco construction; Shingle roof
  • Exterior features: City street frontage; Dirt road surface

Interior

  • Kitchen: Gas oven; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floor plan
  • Laundry & utility: Electric dryer hookup; Laundry on lower level

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 $160k.

Deal economics

  • At list price, monthly cash flow is $50 ($604/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $149k (6.7% below list).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#540 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Putnam (town): math 34% / reading 39% proficiency, ranked #66 of 73 in FL (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Interlachen Jr-Sr High School (math 16% / reading 32%, grade F, #529 of 667 statewide, top 80%, 1,097 students, 71% FRL) — zoned schools at 71% FRL track the district average.
  • Zoned-school proficiency averages 24% at this address vs 36% district-wide (-12 pts) — the specific schools serving this property underperform the Putnam average; the district grade overstates school quality for this exact location.
  • Market conditions: 759 active listings in the ZIP; 113 units permitted in Putnam County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Putnam County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 171 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 22 sale attempts since 11y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $103k; list at $160k implies a 55% 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; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 171 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 1974 — 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 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. 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?
  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
0.93%
Cap rate
6.67%
Cash-on-cash
1.35%
DSCR
1.06
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-14.1%
Equity multiple
0.49×
Total profit
$-22,684
Equity at exit
$23,857
10-year hold
IRR
-5.3%
Equity multiple
0.65×
Total profit
$-15,475
Equity at exit
$13,834

Cash invested: $44,800 (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 32148

Home prices YoY
-5.8%
Active inventory
759
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,492 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$223 /mo · $2,672/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$50

Break-even live

Break-even rent $1,428
Max offer price $160,000
Occupancy floor 92%

Sensitivity live

Price -10% $141 -5% $96 +0% $50 +5% $5 +10% $-40
Rent -10% $-68 -5% $-9 +0% $50 +5% $109 +10% $168
Rate -1.0pp $131 -0.5pp $91 base $50 +0.5pp $9 +1.0pp $-33

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
$40,000
Closing costs
$4,800
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 50 events

  1. 2026-06-10
    days on market $160,000 Active 171 DOM
  2. 2026-06-08
    days on market $160,000 Active 170 DOM
  3. 2026-06-07
    days on market $160,000 Active 169 DOM
  4. 2026-06-05
    days on market $160,000 Active 166 DOM
  5. 2026-06-03
    days on market $160,000 Active 165 DOM
  6. 2026-06-02
    days on market $160,000 Active 164 DOM
  7. 2026-06-01
    days on market $160,000 Active 163 DOM
  8. 2026-05-31
    days on market $160,000 Active 162 DOM
  9. 2026-01-09
    price $160,000
  10. 2025-12-20
    listed $170,000 Active
  11. 2025-08-31
    historical
  12. 2025-04-24
    price $240,000
  13. 2025-03-03
    listed $259,900 Active
  14. 2015-10-30
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  15. 2015-10-27
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  16. 2015-10-27
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  17. 2015-10-23
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  18. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  19. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  20. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  21. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  22. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  23. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  24. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  25. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  26. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  27. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  28. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  29. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  30. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  31. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  32. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  33. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  34. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  35. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  36. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  37. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  38. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  39. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  40. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  41. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  42. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  43. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  44. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  45. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  46. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  47. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  48. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  49. 2015-08-22
    status Active - Auction 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

  50. 2015-08-22
    historical 181-char remark
    Show marketing remark (181 chars)

    This property is bank owned. It is sold in “as-is” condition without repairs or warranty. Buyer is responsible for verifying all information contained in this listing.

ⓘ 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
$2,672 · $223/mo
Projected year-2 tax
$2,672 · $223/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 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 · 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
$17,905
− Mortgage interest
−$8,962
− Property taxes
−$2,672
− Insurance
−$800
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$4,655
Taxable loss
−$2,049
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$492
After-tax cash flow
$1,096/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
Putnam
NCES district ID
1201620
Math proficiency
34% ▼ -10.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$33,350
Composite
29.99/100
National rank
#6361
State rank
#66 of 73 in FL

Livability — Interlachen

Score
67/100
State rank
#540
US rank
#10162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
11,580
Population (ZIP)
11,580

Population outlook (Putnam County) Hauer SSP2

Today (2025)
65,299 people
By 2030
61,255 · -6.2%
By 2040
52,930 · -18.9%
By 2050
45,051 · -31.0%
By 2075
28,720 · -56.0%
By 2100
15,852 · -75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 8% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Putnam

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-28.5pp toward R · 2008: -19.3pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+41.2 2016: R+36.6 2012: R+24.5 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.98%
Current HPI
277.2763
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+55.5% since first listed
50 events — show timeline
  • 2026-01-09 Price Changed $160,000 realMLS
  • 2025-12-20 Listed $170,000 realMLS
  • 2025-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-24 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-03 Listed $259,900 Stellar MLS as Distributed by MLS Grid
  • 2015-10-30 Listing Removed realMLS
  • 2015-10-27 Relisted realMLS
  • 2015-10-27 Listing Removed realMLS
  • 2015-10-23 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-08-22 Relisted realMLS
  • 2015-08-22 Listing Removed realMLS
  • 2015-04-13 Listed $74,200 realMLS
  • 2015-04-13 Price Changed $66,800 realMLS
  • 2015-04-13 Price Changed $56,800 realMLS
  • 2015-04-13 Price Changed $46,800 realMLS
  • 2015-04-13 Price Changed $36,800 realMLS
  • 2005-08-25 Sold (Public Records) $102,900 Public Records

Property tax history

+4.3%/yr

Latest (2025): $2,672 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…