CashFlowRE
Sign in Sign up
9 Blackberry Pl
C Composite 57.7
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 +19.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Schools +4.6/10.0
  • 1% rule +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

9 Blackberry Pl · Palm Coast, FL 32137
3 bd · 2.0 ba · 2,043 sqft · SingleFamily public records · 24 Days on market
Built 1988 10,019 sqft lot Est $343k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert! Handyman special.

Key facts

  • Screened patio
  • Open floor plan
  • Laminate flooring

Tags

SCREENED PATIOFENCED YARDSTRONG FOUNDATIONWALKING AND BIKING TRAILSOPEN FLOOR PLANLAMINATE FLOORING

Property features AI

Finance

  • Other: Homestead exempt; No lease restrictions
  • HOA & community: Pets allowed: cats and dogs; Located in the Woodlands development

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public sewer; Water connected; Electricity connected; Cable available; Phone available; Broadband/high-speed internet available; Public utilities
  • Home design: Single family residence; One-story home; North-facing
  • Construction: Stucco construction; Tile roof; Slab foundation; Built as completed (residence)
  • Exterior features: Rain gutters; Asphalt road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Ceiling fans; Walk-in closet(s)
  • Laundry & utility: Laundry area in garage

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 $280k.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/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 $258k (7.8% below list).
  • Recommended offer: $258k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 3.8% in Palm Coast — 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 69/100 on livability (#478 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living B+; Watch: amenities F, commute F.
  • Flagler (rural): math 53% / reading 56% proficiency, ranked #20 of 73 in FL (top 27%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Old Kings Elementary School (math 74% / reading 72%, grade A, #271 of 2,144 statewide, top 13%, 979 students, 52% FRL); Flagler-Palm Coast High School (math 36% / reading 51%, grade F, #248 of 667 statewide, top 38%, 2,523 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: Rents flat; 1600 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,588 units permitted in Flagler County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($84k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Flagler County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago 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 $160k; list at $280k implies a 75% 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $258,055 (7.8% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.92%
Cap rate
7.58%
Cash-on-cash
4.58%
DSCR
1.20
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$343,224
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Black Oak Ct 0.08mi 4/2.0 (+1) 2,107 (+3%) 4mo $295,000 $140 83
81 Black Bear Ln 0.14mi 4/2.0 (+1) 2,015 (-1%) 15mo $328,000 $163 74
20 Blakeshire Pl 0.40mi 3/2.0 2,086 (+2%) 11mo $250,000 $120 69
1 Blakeshire Pl 0.45mi 3/2.0 2,084 (+2%) 12mo $350,000 $168 66
108 Black Bear Ln 0.11mi 3/2.0 1,810 (-11%) 13mo $280,000 $155 64
7 Blackthorn Ct 0.12mi 3/2.0 1,761 (-14%) 10mo $239,000 $136 63
59 Blakeport Ln 0.52mi 4/2.0 (+1) 2,036 (-0%) 10mo $330,000 $162 62
58 Blare Castle Dr 0.60mi 4/2.5 (+1) 2,086 (+2%) 1mo $355,000 $170 61
4 Blakeview Ct 0.47mi 3/2.0 1,781 (-13%) 1mo $355,000 $199 56
30 Blakeshire Pl 0.39mi 4/2.0 (+1) 1,907 (-7%) 13mo $377,000 $198 55
20 Blare Dr 0.30mi 3/2.0 1,769 (-13%) 13mo $342,500 $194 53
17 Blakeshire Pl 0.43mi 3/2.0 1,804 (-12%) 12mo $302,500 $168 51

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 · 0.85% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.59×
Total profit
$-31,839
Equity at exit
$41,734
10-year hold
IRR
-5.4%
Equity multiple
0.68×
Total profit
$-24,986
Equity at exit
$24,201

Cash invested: $78,372 (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 32137

Home prices YoY
-34.5%
Rents YoY
0.8%
Active inventory
1600
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,581 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$155 /mo · $1,858/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$542
Net cashflow
$299

Break-even live

Break-even rent $2,202
Max offer price $279,900
Occupancy floor 83%

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
$69,975
Closing costs
$8,397
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Blackfoot Ct Palm Coast, FL 4.0 2.0 2231 $2,900 $1.30 23d 1 0.11mi
8 Blare Dr Palm Coast, FL 2.0 2.0 1428 $1,650 $1.16 11d 1 0.32mi
18 Preston Ln Palm Coast, FL 3.0 2.0 1832 $2,200 $1.20 3d 1 1.08mi
16 Courtney Pl Palm Coast, FL 2.0 2.0 1510 $2,100 $1.39 23d 1 1.20mi
27 Cooper Ln Palm Coast, FL 3.0 2.0 1446 $6,500 $4.50 23d 1 1.30mi
87 Patric Dr Palm Coast, FL 4.0 3.0 2900 $2,300 $0.79 3d 1 1.37mi
1200 Canopy Walk Ln #1235 Palm Coast, FL 3.0 2.0 1712 $2,550 $1.49 23d 1 1.44mi
124 Plainview Dr Unit B Palm Coast, FL 3.0 2.0 1600 $1,650 $1.03 3d 1 1.49mi

Listing history 29 events

  1. 2026-06-18
    days on market $279,900 Active 24 DOM
  2. 2026-06-17
    days on market $279,900 Active 23 DOM
  3. 2026-06-16
    days on market $279,900 Active 22 DOM
  4. 2026-06-15
    days on market $279,900 Active 21 DOM
  5. 2026-06-14
    days on market $279,900 Active 19 DOM
  6. 2026-06-13
    days on market $279,900 Active 18 DOM
  7. 2026-06-10
    days on market $279,900 Active 16 DOM
  8. 2026-06-09
    days on market $279,900 Active 15 DOM
  9. 2026-06-08
    days on market $279,900 Active 14 DOM
  10. 2026-06-07
    days on market $279,900 Active 13 DOM
  11. 2026-06-03
    days on market $279,900 Active 9 DOM
  12. 2026-06-02
    days on market $279,900 Active 8 DOM
  13. 2026-06-01
    days on market $279,900 Active 7 DOM
  14. 2026-05-31
    days on market $279,900 Active 6 DOM
  15. 2026-05-31
    days on market $279,900 Active 5 DOM
  16. 2026-05-25
    listed $279,900 Active
  17. 2026-05-11
    historical
  18. 2026-04-14
    listed $285,000 Active
  19. 2020-03-18
    soldstatus $160,000
  20. 2020-03-11
    soldstatus $160,000 33-char remark
    Show marketing remark (33 chars)

    Investor Alert! Handyman special.

  21. 2020-02-15
    listed $179,500 33-char remark
    Show marketing remark (33 chars)

    Investor Alert! Handyman special.

  22. 2015-01-07
    soldstatus $120,000
  23. 2015-01-06
    soldstatus $120,000
  24. 2014-10-04
    listed $127,900
  25. 2014-08-14
    listed $127,900
  26. 2014-07-14
    soldstatus $92,000
  27. 2014-07-11
    soldstatus $92,000
  28. 2013-11-25
    listed $96,000
  29. 1988-12-01
    soldstatus $92,500

ⓘ 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
$1,858 · $155/mo
Projected year-2 tax
$2,323 · $194/mo
Expected delta
+$465/yr (+$39/mo · 25.0%)

ⓘ 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) · 47% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$30,967
− Mortgage interest
−$15,679
− Property taxes
−$1,858
− Insurance
−$1,400
− Repairs & maintenance
−$2,477
− Management
−$2,477
− Depreciation
−$8,143
Taxable loss
−$1,067
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$256
After-tax cash flow
$3,848/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
Flagler
NCES district ID
1200540
Math proficiency
53% ▼ -9.00%
Reading proficiency
56% ▼ -4.00%
Median HH income
$48,354
Composite
46.35/100
National rank
#2464
State rank
#20 of 73 in FL

Livability — Palm Coast

Score
69/100
State rank
#478
US rank
#8721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Coast, FL
County
Flagler County · 113,412 people
City population
105,049
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
48,391
Household income
$83,923
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
816.0

Population outlook (Flagler County) Hauer SSP2

Today (2025)
123,474 people
By 2030
131,864 · +6.8%
By 2040
146,176 · +18.4%
By 2050
157,398 · +27.5%
By 2075
177,990 · +44.2%
By 2100
183,381 · +48.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 8% Black 6% Asian 3%
Hispanic origin (detail)
Puerto Rican 4% Cuban 1%
Common ancestry
Romanian 4% Russian 2% Lithuanian 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
85% English-only · Spanish 7% Other Indo-European 3% Russian/Polish/Slavic 2%

Political lean MEDSL · Flagler

2024 margin
Strong R (+28.2) · D 35.6% · R 63.8%
2008→2024 swing
-29.8pp toward R · 2008: 1.6pp · 2024: -28.2pp
All cycles
2024: R+28.2 2020: R+20.8 2016: R+20.6 2012: R+7.4 2008: D+1.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.27%
Current HPI
290.4607
Rent YoY
▲ 0.85%
Metro
Deltona-Daytona Beach-Ormond Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+202.6% since first listed
14 events — show timeline
  • 2026-05-25 Listed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-14 Listed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2020-03-18 Sold (Public Records) $160,000 Public Records
  • 2020-03-11 Sold (MLS) $160,000 Stellar MLS as Distributed by MLS Grid
  • 2020-02-15 Listed $179,500 Stellar MLS as Distributed by MLS Grid
  • 2015-01-07 Sold (Public Records) $120,000 Public Records
  • 2015-01-06 Sold (MLS) $120,000 Stellar MLS as Distributed by MLS Grid
  • 2014-10-04 Listed $127,900 Daytona MLS
  • 2014-08-14 Listed $127,900 Stellar MLS as Distributed by MLS Grid
  • 2014-07-14 Sold (Public Records) $92,000 Public Records
  • 2014-07-11 Sold (MLS) $92,000 Stellar MLS as Distributed by MLS Grid
  • 2013-11-25 Listed $96,000 Stellar MLS as Distributed by MLS Grid
  • 1988-12-01 Sold (Public Records) $92,500 Public Records

Property tax history

-1.2%/yr

Latest (2025): $1,858 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…