CashFlowRE
Sign in Sign up
2717 E 6th Ct
B+ Composite 75.56
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,500

2717 E 6th Ct · Panama City, FL 32401
2 bd · 1.0 ba · 984 sqft · SingleFamily public records · 184 Days on market
Built 1997 0.35 ac lot Est $192k · 43% under

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

Listing remarks MLS

CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

Key facts

  • Durable metal roof
  • Privacy fence
  • Outdoor living

Tags

CUSTOM-BUILT BACK DECKDURABLE METAL ROOFPRIVACY FENCEOUTDOOR LIVING

Property features AI

Finance

  • HOA & community: Subdivision: UNRECORDED SUBDIVISION

Exterior

  • Utilities: Public water; Public sewer; Electric central AC
  • Home design: Contemporary single-story home; Built in 1997; Resid Single Family zoning
  • Construction: Metal roof
  • Exterior features: Privacy fencing; Open deck

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: Three bedrooms (all on the first floor); Primary bedroom about 13.5 x 11.5 ft; Second bedroom about 11.5 x 10.0 ft; Third bedroom about 10.0 x 10.0 ft
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central air conditioning
  • Interior features: Five total rooms; Living room on the first floor; Kitchen on the first floor; Master bedroom on the first floor

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 $110k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $96k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 4.7% in Panama City — 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 72/100 on livability (#350 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Bay (suburban): math 51% / reading 51% proficiency, ranked #29 of 73 in FL (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Parker Elementary School (math 24% / reading 32%, grade F, #1,951 of 2,144 statewide, top 91%, 496 students, 74% FRL); Rutherford High School (math 24% / reading 29%, grade F, #489 of 667 statewide, top 74%, 1,337 students, 63% FRL) — zoned schools average 69% FRL vs 48% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 51% district-wide (-24 pts) — the specific schools serving this property underperform the Bay average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 258 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,473 units permitted in Bay County in 2024 (559 in 5+ unit buildings).
  • This rent runs 31% 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 $757 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bay County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.5% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $70k (39%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F 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?
  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
1.25%
Cap rate
10.76%
Cash-on-cash
15.96%
DSCR
1.71
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$191,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2717 E 6th Ct 0.00mi 3/2.0 (+1) 984 (0%) 0mo $95,000 $97 91
908 Kraft Ave 0.37mi 3/2.0 (+1) 1,025 (+4%) 3mo $50,000 $49 64
511 N Gray Ave 0.19mi 2/2.0 860 (-13%) 3mo $216,500 $252 63
2810 E 2 Nd Ct 0.62mi 2/1.0 946 (-4%) 3mo $38,000 $40 62
807 Nottingham Dr 0.41mi 3/1.0 (+1) 936 (-5%) 8mo $190,000 $203 61
2307 E 6th Ct 0.39mi 2/2.0 906 (-8%) 6mo $175,000 $193 59
2603 E 6th St 0.14mi 3/2.0 (+1) 1,125 (+14%) 2mo $239,900 $213 59
2601 E 6th St 0.15mi 3/2.0 (+1) 1,125 (+14%) 2mo $229,900 $204 58
603 Maple Ave 0.71mi 2/1.0 904 (-8%) 8mo $75,000 $83 47
2212 E 8th St 0.41mi 3/2.0 (+1) 1,125 (+14%) 2mo $219,000 $195 46
1006 N Church Ave 0.51mi 3/2.0 (+1) 1,072 (+9%) 10mo $105,000 $98 44
922 Huntington Dr 0.61mi 3/2.0 (+1) 1,125 (+14%) 6mo $249,900 $222 34

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 · 0.45% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.16×
Total profit
$4,766
Equity at exit
$16,327
10-year hold
IRR
11.3%
Equity multiple
1.79×
Total profit
$24,087
Equity at exit
$9,468

Cash invested: $30,660 (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 32401

Home prices YoY
-32.9%
Rents YoY
0.5%
Active inventory
258
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,373 high interval (Pro) →
Mortgage (P&I)
$574
Tax from tax record
$57 /mo · $681/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$408

Break-even live

Break-even rent $856
Max offer price $109,500
Occupancy floor 65%

Sensitivity live

Price -10% $470 -5% $439 +0% $408 +5% $377 +10% $346
Rent -10% $299 -5% $354 +0% $408 +5% $462 +10% $516
Rate -1.0pp $463 -0.5pp $436 base $408 +0.5pp $379 +1.0pp $351

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
$27,375
Closing costs
$3,285
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
725 Sherman Ave Unit B Panama City, FL 3.0 1.0 878 $1,250 $1.42 21d 1 0.64mi
237 Helen Ave Panama City, FL 2.0 2.0 1000 $1,395 $1.40 21d 1 0.77mi
3719 E 8th Ct Panama City, FL 1.0–4.0 1.0–1.5 950 $1,100 $1.16 21d 1 0.88mi
3914 E 11th St #301 Panama City, FL 2.0 2.0 864 $1,000 $1.16 21d 1 1.27mi
1637 N James Ave Panama City, FL 2.0 1.5 972 $1,275 $1.31 21d 1 1.34mi
1401 Transmitter Rd Unit 15 Panama City, FL 3.0 2.0 1100 $1,395 $1.27 14d 1 1.35mi
4905 Alameda St Unit 1 Panama City, FL 3.0 2.0 942 $1,295 $1.37 21d 1 1.49mi

Listing history 28 events

  1. 2026-06-01
    statusdays on market $109,500 Pending 184 DOM
  2. 2026-05-31
    days on market $109,500 Active 183 DOM
  3. 2026-05-30
    days on market $109,500 Active 182 DOM
  4. 2026-05-18
    status Active 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  5. 2026-05-18
    status Active
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  6. 2026-05-18
    price $109,500
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  7. 2026-05-18
    price $109,500 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  8. 2026-05-13
    historical Active Under Contract 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  9. 2026-05-13
    status Pending
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  10. 2026-05-13
    price $115,000
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  11. 2026-05-13
    price $115,000 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  12. 2026-05-12
    price $109,500 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  13. 2026-03-16
    price $135,000
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  14. 2026-03-16
    price $135,000 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  15. 2026-02-10
    price $145,000
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  16. 2026-02-10
    price $145,000 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  17. 2026-01-02
    price $155,000
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  18. 2026-01-02
    price $155,000 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  19. 2025-11-24
    listed $180,000 Active
  20. 2025-11-18
    listed $180,000 Active 736-char remark
    Show marketing remark (736 chars)

    CURRENTLY UNDER CONTRACT, SELLER WILL CONSIDER BACKUP OFFERS. Spacious lot with ample room to enjoy outdoor living. This well-maintained 3-bedroom, 2-bath home features a custom-built back deck and a durable metal roof. Inside, you'll find a generously sized kitchen with abundant countertop space, along with comfortable living and dining areas ideal for everyday living or entertaining. The home includes washer and dryer hookups for added convenience. A privacy fence surrounds the backyard, providing a secure and quiet space to relax, entertain, or store recreational vehicles such as boats and RVs. This property is an excellent opportunity for first-time buyers, those looking to downsize, or investors seeking a reliable rental.

  21. 2024-07-09
    listed $170,000 Active
  22. 2021-12-14
    historical
  23. 2021-08-05
    historical
  24. 2021-06-16
    listed $130,000
  25. 2006-03-31
    soldstatus $128,000
  26. 2006-03-30
    soldstatus $128,000
  27. 2006-02-25
    listed $127,000
  28. 2004-07-06
    listed $79,900

ⓘ 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
$681 · $57/mo
Projected year-2 tax
$909 · $76/mo
Expected delta
+$228/yr (+$19/mo · 33.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 21 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
$16,472
− Mortgage interest
−$6,134
− Property taxes
−$681
− Insurance
−$548
− Repairs & maintenance
−$1,318
− Management
−$1,318
− Depreciation
−$3,185
Taxable income
$3,289
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$789
After-tax cash flow
$4,104/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
Bay
NCES district ID
1200090
Math proficiency
51% ▼ -8.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$47,740
Composite
43.41/100
National rank
#3014
State rank
#29 of 73 in FL

Livability — Panama City

Score
72/100
State rank
#350
US rank
#5823

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Panama City, FL
County
Bay County · 163,593 people
City population
91,445
Metro
Panama City, FL
Population (ZIP)
18,947
Household income
$52,523
Rent vs Own
39.7% rent · 60.3% own
Severe rent burden
935.0

Population outlook (Bay County) Hauer SSP2

Today (2025)
206,264 people
By 2030
217,740 · +5.6%
By 2040
238,738 · +15.7%
By 2050
255,545 · +23.9%
By 2075
288,295 · +39.8%
By 2100
288,638 · +39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 23% Hispanic / Latino 11% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
9% · Canada, Vietnam
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Bay

2024 margin
Solid R (+47.4) · D 25.8% · R 73.1% · Other 1.1%
2008→2024 swing
-6.6pp toward R · 2008: -40.7pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+43.5 2016: R+46.3 2012: R+43.6 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.12%
Current HPI
290.3312
Rent YoY
▲ 0.45%
Metro
Panama City, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+37.0% since first listed
25 events — show timeline
  • 2026-05-18 Relisted CPARMLS
  • 2026-05-18 Relisted ECAR
  • 2026-05-18 Price Changed $109,500 ECAR
  • 2026-05-18 Price Changed $109,500 CPARMLS
  • 2026-05-13 Contingent CPARMLS
  • 2026-05-13 Pending ECAR
  • 2026-05-13 Price Changed $115,000 ECAR
  • 2026-05-13 Price Changed $115,000 CPARMLS
  • 2026-05-12 Price Changed $109,500 CPARMLS
  • 2026-03-16 Price Changed $135,000 ECAR
  • 2026-03-16 Price Changed $135,000 CPARMLS
  • 2026-02-10 Price Changed $145,000 ECAR
  • 2026-02-10 Price Changed $145,000 CPARMLS
  • 2026-01-02 Price Changed $155,000 ECAR
  • 2026-01-02 Price Changed $155,000 CPARMLS
  • 2025-11-24 Listed $180,000 ECAR
  • 2025-11-18 Listed $180,000 CPARMLS
  • 2024-07-09 Listed $170,000 CPARMLS
  • 2021-12-14 Listing Removed CPARMLS
  • 2021-08-05 Listing Removed CPARMLS
  • 2021-06-16 Listed $130,000 CPARMLS
  • 2006-03-31 Sold (Public Records) $128,000 Public Records
  • 2006-03-30 Sold (MLS) $128,000 CPARMLS
  • 2006-02-25 Listed $127,000 CPARMLS
  • 2004-07-06 Listed $79,900 CPARMLS

Property tax history

+1.9%/yr

Latest (2025): $681 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…