CashFlowRE
Sign in Sign up
4696 Bobolink Way
C+ Composite 63.76
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 +22.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.3/10.0
  • Schools +5.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

4696 Bobolink Way · Crestview, FL 32539
3 bd · 2.0 ba · 1,329 sqft · SingleFamily public records · 104 Days on market
Built 2007 10,720 sqft lot $143/sqft · 23% below area Est $247k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Short Sale. Well-maintained single-family home located in the established Triple Lakes Estates community of Crestview. This 3-bedroom, 2-bath residence offers approximately 1,879 total square feet with a functional single-story layout. The home features a brick exterior, central heating and air conditioning, and durable laminate and wood flooring throughout. Situated on a quarter-acre lot, the property provides ample outdoor space while remaining easy to maintain. Conveniently located with access to major roadways, shopping, dining, and local amenities. Ideal for primary residence or investment opportunity.

Key facts

  • Brick exterior
  • Outdoor space
  • Quarter-acre lot

Tags

TRIPLE LAKES ESTATES COMMUNITYBRICK EXTERIORLAMINATE AND WOOD FLOORINGQUARTER-ACRE LOTOUTDOOR SPACEACCESS TO MAJOR ROADWAYS

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 $190k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $173k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 4.4% in Crestview — 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 75/100 on livability (#252 in FL, #3,858 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Okaloosa (other): math 60% / reading 60% proficiency, ranked #12 of 73 in FL (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 521 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,268 units permitted in Okaloosa County in 2024 (175 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($74k/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 $6k of value loss. Plan a longer hold.
  • Okaloosa County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 18y ago; this cycle's ask has dropped $60k (24%) 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; 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 $172,900 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% 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. 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.
  6. 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.
  7. 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
1.03%
Cap rate
8.28%
Cash-on-cash
7.08%
DSCR
1.32
GRM
8.1

CMA / ARV

ARV (median comp)
$247,496
List price
$190,000
Delta
-23.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5154 Rosebud Ave 0.17mi 3/2.0 1,386 (+4%) 7mo $240,000 $173 79
4643 Eagle Way 0.50mi 3/2.0 1,302 (-2%) 1mo $195,000 $150 73
5047 Poinsetta Ave 0.52mi 3/2.0 1,354 (+2%) 1mo $245,000 $181 72
4704 CANARY Way 0.08mi 3/2.0 1,183 (-11%) 12mo $185,000 $156 68
4620 Eagle Way 0.62mi 3/2.0 1,329 (0%) 6mo $233,000 $175 66
4618 Eagle Way 0.62mi 3/2.0 1,355 (+2%) 4mo $240,000 $177 64
4645 Dove Way 0.46mi 3/2.0 1,428 (+7%) 5mo $257,630 $180 62
4701 Falcon Way 0.33mi 3/2.0 1,507 (+13%) 3mo $235,000 $156 60
4643 Falcon Way 0.57mi 3/2.0 1,210 (-9%) 9mo $250,000 $207 51
4645 Eagle Way 0.48mi 3/2.0 1,183 (-11%) 16mo $232,000 $196 46
4613 Bobolink Way 0.68mi 3/2.0 1,492 (+12%) 17mo $269,900 $181 33
4605 Bobolink Way 0.74mi 4/2.0 (+1) 1,477 (+11%) 22mo $290,000 $196 24

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 · 0.12% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.69×
Total profit
$-16,335
Equity at exit
$28,330
10-year hold
IRR
-3.2%
Equity multiple
0.81×
Total profit
$-9,962
Equity at exit
$16,428

Cash invested: $53,200 (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 32539

Home prices YoY
-17.8%
Rents YoY
0.1%
Active inventory
521
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,963 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$161 /mo · $1,936/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$412
Net cashflow
$314

Break-even live

Break-even rent $1,566
Max offer price $190,000
Occupancy floor 79%

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
$47,500
Closing costs
$5,700
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5654 Falcon Way Crestview, FL 2.0 1.0 966 $1,560 $1.61 44d 1 0.43mi
4624 Dove Way Crestview, FL 3.0 2.0 1369 $2,100 $1.53 13d 1 0.57mi
5237 Kervin Rd Crestview, FL 3.0 2.0 1563 $1,746 $1.12 44d 1 0.68mi
5312 Kervin Rd Crestview, FL 3.0 2.0 1210 $1,750 $1.45 13d 1 1.07mi

Listing history 48 events

  1. 2026-06-18
    days on market $190,000 Active 104 DOM
  2. 2026-06-17
    days on market $190,000 Active 103 DOM
  3. 2026-06-16
    days on market $190,000 Active 102 DOM
  4. 2026-06-15
    days on market $190,000 Active 101 DOM
  5. 2026-06-14
    days on market $190,000 Active 99 DOM
  6. 2026-06-13
    days on market $190,000 Active 98 DOM
  7. 2026-06-10
    days on market $190,000 Active 96 DOM
  8. 2026-06-09
    days on market $190,000 Active 95 DOM
  9. 2026-06-08
    days on market $190,000 Active 94 DOM
  10. 2026-06-07
    days on market $190,000 Active 93 DOM
  11. 2026-06-05
    days on market $190,000 Active 90 DOM
  12. 2026-06-02
    days on market $190,000 Active 88 DOM
  13. 2026-06-01
    days on market $190,000 Active 87 DOM
  14. 2026-05-31
    days on market $190,000 Active 86 DOM
  15. 2026-05-30
    days on market $190,000 Active 85 DOM
  16. 2026-05-14
    price $205,000 614-char remark
    Show marketing remark (614 chars)

    Short Sale. Well-maintained single-family home located in the established Triple Lakes Estates community of Crestview. This 3-bedroom, 2-bath residence offers approximately 1,879 total square feet with a functional single-story layout. The home features a brick exterior, central heating and air conditioning, and durable laminate and wood flooring throughout. Situated on a quarter-acre lot, the property provides ample outdoor space while remaining easy to maintain. Conveniently located with access to major roadways, shopping, dining, and local amenities. Ideal for primary residence or investment opportunity.

  17. 2026-04-21
    price $220,000 614-char remark
    Show marketing remark (614 chars)

    Short Sale. Well-maintained single-family home located in the established Triple Lakes Estates community of Crestview. This 3-bedroom, 2-bath residence offers approximately 1,879 total square feet with a functional single-story layout. The home features a brick exterior, central heating and air conditioning, and durable laminate and wood flooring throughout. Situated on a quarter-acre lot, the property provides ample outdoor space while remaining easy to maintain. Conveniently located with access to major roadways, shopping, dining, and local amenities. Ideal for primary residence or investment opportunity.

  18. 2026-04-02
    price $230,000 614-char remark
    Show marketing remark (614 chars)

    Short Sale. Well-maintained single-family home located in the established Triple Lakes Estates community of Crestview. This 3-bedroom, 2-bath residence offers approximately 1,879 total square feet with a functional single-story layout. The home features a brick exterior, central heating and air conditioning, and durable laminate and wood flooring throughout. Situated on a quarter-acre lot, the property provides ample outdoor space while remaining easy to maintain. Conveniently located with access to major roadways, shopping, dining, and local amenities. Ideal for primary residence or investment opportunity.

  19. 2026-03-06
    listed $250,000 Active 614-char remark
    Show marketing remark (614 chars)

    Short Sale. Well-maintained single-family home located in the established Triple Lakes Estates community of Crestview. This 3-bedroom, 2-bath residence offers approximately 1,879 total square feet with a functional single-story layout. The home features a brick exterior, central heating and air conditioning, and durable laminate and wood flooring throughout. Situated on a quarter-acre lot, the property provides ample outdoor space while remaining easy to maintain. Conveniently located with access to major roadways, shopping, dining, and local amenities. Ideal for primary residence or investment opportunity.

  20. 2025-05-23
    price $249,000
  21. 2025-04-01
    price $259,000
  22. 2025-01-31
    price $264,500
  23. 2024-12-18
    listed $265,000 Active
  24. 2023-01-11
    soldstatus $235,000
  25. 2023-01-06
    soldstatus $235,000 Sold
  26. 2023-01-06
    soldstatus $235,000 Sold
  27. 2022-12-02
    status Pending
  28. 2022-12-02
    status Pending
  29. 2022-11-16
    listed $235,000 Active
  30. 2022-11-16
    listed $235,000 Active
  31. 2020-02-28
    soldstatus $159,900
  32. 2020-02-24
    soldstatus $159,900
  33. 2020-02-24
    soldstatus $159,900 Sold
  34. 2020-01-08
    listed $159,900
  35. 2017-05-19
    soldstatus $128,000
  36. 2017-05-19
    soldstatus $128,000
  37. 2017-02-18
    listed $134,500
  38. 2012-05-17
    soldstatus $1,151,200
  39. 2012-01-23
    soldstatus $101,100
  40. 2012-01-06
    historical
  41. 2011-07-07
    listed $104,900
  42. 2011-07-07
    listed $104,900
  43. 2011-05-25
    historical
  44. 2009-08-27
    listed $124,900
  45. 2009-08-27
    listed $124,900
  46. 2008-07-31
    historical
  47. 2008-02-18
    listed $136,500
  48. 2008-02-18
    listed $136,500

ⓘ 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
$1,936 · $161/mo
Projected year-2 tax
$1,936 · $161/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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
$23,558
− Mortgage interest
−$10,643
− Property taxes
−$1,936
− Insurance
−$950
− Repairs & maintenance
−$1,885
− Management
−$1,885
− Depreciation
−$5,527
Taxable income
$732
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$176
After-tax cash flow
$3,592/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
Okaloosa
NCES district ID
1201380
Math proficiency
60% ▼ -12.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$55,601
Composite
51.62/100
National rank
#1705
State rank
#12 of 73 in FL

Livability — Crestview

Score
75/100
State rank
#252
US rank
#3858

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Okaloosa County · 194,352 people
City population
58,889
Metro
Crestview-Fort Walton Beach-Destin, FL
Population (ZIP)
33,290
Household income
$74,369
Rent vs Own
21.7% rent · 78.3% own
Severe rent burden
371.0

Population outlook (Okaloosa County) Hauer SSP2

Today (2025)
235,133 people
By 2030
253,483 · +7.8%
By 2040
289,537 · +23.1%
By 2050
322,954 · +37.3%
By 2075
399,624 · +70.0%
By 2100
425,311 · +80.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Two or more races 8% Hispanic / Latino 7% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 4% Iranian 2% Romanian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Asian/Pacific 1%

Political lean MEDSL · Okaloosa

2024 margin
Solid R (+42.4) · D 28.2% · R 70.7% · Other 1.1%
2008→2024 swing
+2.5pp toward D · 2008: -44.9pp · 2024: -42.4pp
All cycles
2024: R+42.4 2020: R+39.1 2016: R+47.8 2012: R+49.4 2008: R+44.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.52%
Current HPI
261.1557
Rent YoY
▲ 0.12%
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

+50.2% since first listed
33 events — show timeline
  • 2026-05-14 Price Changed $205,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Price Changed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-23 Price Changed $249,000 ECAR
  • 2025-04-01 Price Changed $259,000 ECAR
  • 2025-01-31 Price Changed $264,500 ECAR
  • 2024-12-18 Listed $265,000 ECAR
  • 2023-01-11 Sold (Public Records) $235,000 Public Records
  • 2023-01-06 Sold (MLS) $235,000 NAMLS
  • 2023-01-06 Sold (MLS) $235,000 ECAR
  • 2022-12-02 Pending ECAR
  • 2022-12-02 Pending NAMLS
  • 2022-11-16 Listed $235,000 ECAR
  • 2022-11-16 Listed $235,000 NAMLS
  • 2020-02-28 Sold (Public Records) $159,900 Public Records
  • 2020-02-24 Sold (MLS) $159,900 ECAR
  • 2020-02-24 Sold (MLS) $159,900 NAMLS
  • 2020-01-08 Listed $159,900 NAMLS
  • 2017-05-19 Sold (MLS) $128,000 ECAR
  • 2017-05-19 Sold (MLS) $128,000 NAMLS
  • 2017-02-18 Listed $134,500 NAMLS
  • 2012-05-17 Sold (Public Records) $1,151,200 Public Records
  • 2012-01-23 Sold (Public Records) $101,100 Public Records
  • 2012-01-06 Listing Removed NAMLS
  • 2011-07-07 Listed $104,900 NAMLS
  • 2011-07-07 Listed $104,900 ECAR
  • 2011-05-25 Listing Removed NAMLS
  • 2009-08-27 Listed $124,900 NAMLS
  • 2009-08-27 Listed $124,900 ECAR
  • 2008-07-31 Listing Removed NAMLS
  • 2008-02-18 Listed $136,500 NAMLS
  • 2008-02-18 Listed $136,500 ECAR

Property tax history

+9.0%/yr

Latest (2025): $1,936 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…