CashFlowRE
Sign in Sign up
468 Ling St
C- Composite 53.48
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 +22.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.4/10.0
  • Schools +3.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

468 Ling St · Port St. Joe, FL 32456
3 bd · 2.0 ba · 896 sqft · Manufactured public records · 389 Days on market
Built 2024 6,534 sqft lot

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

Listing remarks MLS

Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

Key facts

  • Quiet street
  • Vinyl siding
  • 6,534 sq ft lot

Tags

INTERIOR SPRINKLER SYSTEMVINYL SIDINGPARKING ROOM FOR BOATQUIET STREET

Property features AI

Finance

  • Financial info: Offered for sale

Exterior

  • Parking: Driveway
  • Utilities: Public sewer
  • Home design: Single wide mobile home
  • Construction: Vinyl siding; Wood siding
  • Exterior features: Paved road access; Lot dimensions 50x135x50x135

Interior

  • Kitchen: Oven; Range; Microwave; Refrigerator
  • Bedrooms: Bedroom 2 (8x13); Bedroom 3 (9x11)
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Split bedrooms; Vinyl flooring
  • Laundry & utility: Washer; Dryer

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 manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 1.3% in Port St. Joe — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Gulf (rural): math 47% / reading 45% proficiency, ranked #49 of 73 in FL (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Port St. Joe Elementary School (math 53% / reading 54%, grade C, #949 of 2,144 statewide, top 45%, 534 students, 44% FRL); Port St. Joe High School (math 45% / reading 43%, grade F, #244 of 667 statewide, top 37%, 512 students, 43% FRL).
  • Market conditions: 1035 active listings in the ZIP; 302 units permitted in Gulf County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($65k/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 $5k of value loss. Plan a longer hold.
  • Gulf County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 389 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $35k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $180k implies a 157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $158,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 389 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. 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.
  5. 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.
  6. 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
1.04%
Cap rate
8.24%
Cash-on-cash
6.95%
DSCR
1.31
GRM
8.0

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
-5.6%
Equity multiple
0.79×
Total profit
$-10,574
Equity at exit
$26,824
10-year hold
IRR
4.0%
Equity multiple
1.29×
Total profit
$14,684
Equity at exit
$15,554

Cash invested: $50,372 (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 32456

Home prices YoY
-21.3%
Active inventory
1035
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,864 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$162 /mo · $1,944/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$292

Break-even live

Break-even rent $1,494
Max offer price $179,900
Occupancy floor 79%

Sensitivity live

Price -10% $394 -5% $343 +0% $292 +5% $241 +10% $190
Rent -10% $145 -5% $218 +0% $292 +5% $365 +10% $439
Rate -1.0pp $382 -0.5pp $338 base $292 +0.5pp $245 +1.0pp $198

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
$44,975
Closing costs
$5,397
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 32 events

  1. 2026-06-22
    days on market $179,900 Active 389 DOM
  2. 2026-06-19
    days on market $179,900 Active 387 DOM
  3. 2026-06-18
    days on market $179,900 Active 386 DOM
  4. 2026-06-17
    days on market $179,900 Active 385 DOM
  5. 2026-06-16
    days on market $179,900 Active 384 DOM
  6. 2026-06-15
    days on market $179,900 Active 383 DOM
  7. 2026-06-14
    days on market $179,900 Active 381 DOM
  8. 2026-06-13
    days on market $179,900 Active 380 DOM
  9. 2026-06-10
    days on market $179,900 Active 378 DOM
  10. 2026-06-09
    days on market $179,900 Active 377 DOM
  11. 2026-06-08
    days on market $179,900 Active 376 DOM
  12. 2026-06-07
    days on market $179,900 Active 375 DOM
  13. 2026-06-05
    days on market $179,900 Active 372 DOM
  14. 2026-06-02
    days on market $179,900 Active 370 DOM
  15. 2026-06-01
    days on market $179,900 Active 369 DOM
  16. 2026-05-31
    days on market $179,900 Active 368 DOM
  17. 2026-05-30
    days on market $179,900 Active 367 DOM
  18. 2026-02-02
    price $179,900
  19. 2026-01-28
    price $179,900 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  20. 2025-12-13
    price $195,000 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  21. 2025-12-13
    price $195,000
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  22. 2025-10-11
    price $200,000
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  23. 2025-10-11
    price $200,000 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  24. 2025-09-02
    price $205,000 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  25. 2025-09-02
    price $205,000
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  26. 2025-07-01
    price $210,000 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  27. 2025-06-30
    price $210,000
  28. 2025-05-28
    listed $215,000 Active
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  29. 2025-05-28
    listed $215,000 Active 740-char remark
    Show marketing remark (740 chars)

    Located on the Forgotten Coast, just 4 blocks from St Joe Bay and the boat landing, this property is so convenient to everything. The white sugar sands of St Joe Beach and Mexico Beach are 5 - 10 miles away. The quaint downtown of Port St Joe is less than 5 minutes with great shops and awesome restaurants. There is room to park your boat or RV. This home is a nicely decorated 2018 Mobile Home, furnished and ready for your family or vacation rental. With 3 bedrooms and 2 full baths; Washer and Dryer, there is plenty of room. Some features include FEMA interior sprinkler system, Thermal Zone II, Wind Zone III. FEMA insulation, exterior doors, windows and vinyl siding and 40# Roof Load. Located in an X Flood Zone and there is no HOA.

  30. 2023-12-27
    soldstatus $70,000
  31. 2003-02-13
    soldstatus $15,250
  32. 2002-10-16
    listed $20,000

ⓘ 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
$1,944 · $162/mo
Projected year-2 tax
$1,944 · $162/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 5/10 Major FEMA zone X (unshaded) · 34% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$22,362
− Mortgage interest
−$10,077
− Property taxes
−$1,944
− Insurance
−$900
− Repairs & maintenance
−$1,789
− Management
−$1,789
− Depreciation
−$5,233
Taxable income
$631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$151
After-tax cash flow
$3,351/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
Gulf
NCES district ID
1200690
Math proficiency
47% ▼ -5.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$41,047
Composite
38.63/100
National rank
#4154
State rank
#49 of 73 in FL

Livability — Port St. Joe

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Gulf County · 7,510 people
City population
7,304
Metro
Panama City, FL
Population (ZIP)
7,510
Household income
$64,681
Rent vs Own
17.9% rent · 82.1% own
Severe rent burden
194.0

Population outlook (Gulf County) Hauer SSP2

Today (2025)
15,677 people
By 2030
15,538 · -0.9%
By 2040
15,386 · -1.9%
By 2050
15,043 · -4.0%
By 2075
13,793 · -12.0%
By 2100
10,793 · -31.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 5% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 5% Lithuanian 2% Italian 1%
Foreign-born
4% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Gulf

2024 margin
Solid R (+54.2) · D 22.6% · R 76.8%
2008→2024 swing
-14.9pp toward R · 2008: -39.3pp · 2024: -54.2pp
All cycles
2024: R+54.2 2020: R+50.6 2016: R+49.5 2012: R+42.0 2008: R+39.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.36%
Current HPI
396.0936
Rent YoY
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

+799.5% since first listed
15 events — show timeline
  • 2026-02-02 Price Changed $179,900 CATRS
  • 2026-01-28 Price Changed $179,900 RAFGC
  • 2025-12-13 Price Changed $195,000 RAFGC
  • 2025-12-13 Price Changed $195,000 CATRS
  • 2025-10-11 Price Changed $200,000 CATRS
  • 2025-10-11 Price Changed $200,000 RAFGC
  • 2025-09-02 Price Changed $205,000 RAFGC
  • 2025-09-02 Price Changed $205,000 CATRS
  • 2025-07-01 Price Changed $210,000 RAFGC
  • 2025-06-30 Price Changed $210,000 CATRS
  • 2025-05-28 Listed $215,000 RAFGC
  • 2025-05-28 Listed $215,000 CATRS
  • 2023-12-27 Sold (Public Records) $70,000 Public Records
  • 2003-02-13 Sold (MLS) $15,250 RAFGC
  • 2002-10-16 Listed $20,000 RAFGC

Property tax history

+33.3%/yr

Latest (2025): $1,944 · +135.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…