CashFlowRE
Sign in Sign up
706 S Park Rd
D Composite 42.06
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 +11.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.6/10.0
  • 1% rule +3.4/10.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$175,000

706 S Park Rd · Graceville, FL 36375
3 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 6 Days on market
Built 1961 0.40 ac lot

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

Listing remarks MLS

Completely remodeled brick country home for sale - Slocomb, Alabama. Country home sitting on . 4ac lot. New HVAC, New Roof, New windows, New kitchen cabinets and countertops, New backsplash, New flooring, new paint, new water heater, new bathroom! Granite countertops - tile backsplash - stainless steel appliances. Lean-to carport on the side entrance of the house. Well and septic tank. Located between Rehobeth and the Fadette community near the Houston/Geneva County Line. Property is located in Geneva County AL Located 14miles from Ross Clark Circle in Dothan AL, 65miles from Panama City Beach FL and 33 miles to the Boll Weevil Circle in Enterprise AL.

Key facts

  • New hvac
  • New kitchen cabinets
  • New countertops

Tags

REMODELED BRICK COUNTRY HOMENEW HVACNEW ROOFNEW WINDOWSNEW KITCHEN CABINETSNEW COUNTERTOPS

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/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-51 ($-608/yr) — negative.
  • To cash-flow at today's rent, offer at most $168k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (16.2% below list).
  • Recommended offer: $147k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.6% in Graceville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 68/100 on livability (#528 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Geneva County (rural): math 22% / reading 51% proficiency, ranked #39 of 129 in AL (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Slocomb Elementary School (math 30% / reading 63%, grade D-, #159 of 627 statewide, top 26%, 549 students, 69% FRL); Slocomb Middle School (math 19% / reading 59%, grade F, #64 of 257 statewide, top 25%, 271 students, 70% FRL); Slocomb High School (math 12% / reading 17%, grade F, #220 of 305 statewide, top 77%, 370 students, 69% FRL).
  • Market conditions: 39 units permitted in Geneva County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Geneva County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $45k; list at $175k implies a 289% 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; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,678 (16.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.84%
Cap rate
5.95%
Cash-on-cash
-1.24%
DSCR
0.94
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$431,288
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
998 Sanders Spur Rd 0.49mi 3/1.0 1,260 (+10%) 14mo $475,000 $377 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.8% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.70×
Total profit
$-14,797
Equity at exit
$43,926
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-1,047
Equity at exit
$47,575

Cash invested: $49,000 (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 36375

Home prices YoY
-0.3%
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,467 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$-51

Break-even live

Break-even rent $1,531
Max offer price $167,674
Occupancy floor 98%

Sensitivity live

Price -10% $70 -5% $10 +0% $-51 +5% $-111 +10% $-172
Rent -10% $-167 -5% $-109 +0% $-51 +5% $7 +10% $65
Rate -1.0pp $38 -0.5pp $-6 base $-51 +0.5pp $-96 +1.0pp $-142

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
$43,750
Closing costs
$5,250
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 6 events

  1. 2026-05-05
    status Pending 666-char remark
    Show marketing remark (666 chars)

    Completely remodeled brick country home for sale - Slocomb, Alabama. Country home sitting on . 4ac lot. New HVAC, New Roof, New windows, New kitchen cabinets and countertops, New backsplash, New flooring, new paint, new water heater, new bathroom! Granite countertops - tile backsplash - stainless steel appliances. Lean-to carport on the side entrance of the house. Well and septic tank. Located between Rehobeth and the Fadette community near the Houston/Geneva County Line. Property is located in Geneva County AL Located 14miles from Ross Clark Circle in Dothan AL, 65miles from Panama City Beach FL and 33 miles to the Boll Weevil Circle in Enterprise AL.

  2. 2026-04-22
    status Pending
  3. 2026-04-16
    listed $175,000 Active
    Show marketing remark (666 chars)

    Completely remodeled brick country home for sale - Slocomb, Alabama. Country home sitting on . 4ac lot. New HVAC, New Roof, New windows, New kitchen cabinets and countertops, New backsplash, New flooring, new paint, new water heater, new bathroom! Granite countertops - tile backsplash - stainless steel appliances. Lean-to carport on the side entrance of the house. Well and septic tank. Located between Rehobeth and the Fadette community near the Houston/Geneva County Line. Property is located in Geneva County AL Located 14miles from Ross Clark Circle in Dothan AL, 65miles from Panama City Beach FL and 33 miles to the Boll Weevil Circle in Enterprise AL.

  4. 2026-04-16
    listed $175,000 Active 666-char remark
    Show marketing remark (666 chars)

    Completely remodeled brick country home for sale - Slocomb, Alabama. Country home sitting on . 4ac lot. New HVAC, New Roof, New windows, New kitchen cabinets and countertops, New backsplash, New flooring, new paint, new water heater, new bathroom! Granite countertops - tile backsplash - stainless steel appliances. Lean-to carport on the side entrance of the house. Well and septic tank. Located between Rehobeth and the Fadette community near the Houston/Geneva County Line. Property is located in Geneva County AL Located 14miles from Ross Clark Circle in Dothan AL, 65miles from Panama City Beach FL and 33 miles to the Boll Weevil Circle in Enterprise AL.

  5. 2025-10-06
    soldstatus $45,000
  6. 2008-05-21
    soldstatus $62,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$17,601
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,408
− Management
−$1,408
− Depreciation
−$5,091
Taxable loss
−$3,608
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$866
After-tax cash flow
$258/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
Geneva County
NCES district ID
0101660
Math proficiency
22% ▼ -32.00%
Reading proficiency
51% ▲ 4.00%
Median HH income
$36,144
Composite
30.15/100
National rank
#6325
State rank
#39 of 129 in AL

Livability — Graceville

Score
68/100
State rank
#528
US rank
#9865

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,039

Population outlook (Geneva County) Hauer SSP2

Today (2025)
26,614 people
By 2030
26,346 · -1.0%
By 2040
25,491 · -4.2%
By 2050
24,280 · -8.8%
By 2075
20,914 · -21.4%
By 2100
16,830 · -36.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 8% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Geneva

2024 margin
Solid R (+77.0) · D 11.2% · R 88.2%
2008→2024 swing
-14.5pp toward R · 2008: -62.5pp · 2024: -77.0pp
All cycles
2024: R+77.0 2020: R+73.8 2016: R+72.4 2012: R+63.0 2008: R+62.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.80%
Current HPI
252.39
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

+182.3% since first listed
6 events — show timeline
  • 2026-05-05 Pending WBR
  • 2026-04-22 Pending SAMLS
  • 2026-04-16 Listed $175,000 SAMLS
  • 2026-04-16 Listed $175,000 WBR
  • 2025-10-06 Sold (Public Records) $45,000 Public Records
  • 2008-05-21 Sold (Public Records) $62,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $241 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…