CashFlowRE
Sign in Sign up
No image
D+ Composite 46.54
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 +11.4/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • DSCR +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0

$130,000

1479 Curry Ferry Rd · Geneva, AL 32425
4 bd · 1.0 ba · 720 sqft · Manufactured public records · 279 Days on market
Built 1965 1.50 ac lot ↓ 40% since listing

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

Listing remarks

Home with Acreage & Investment Potential! This 1,500 sq. ft. home on approximately 1.5 acres offers the perfect opportunity for a rental, fixer-upper, or a peaceful place to call home. Conveniently located less than one hour from Ft. Rucker and just a little over an hour from some of the Panhandle's most beautiful beaches, this property is also minutes from the Choctawhatchee River. Enjoy fishing, kayaking, and exploring, with lakes and springs nearby. This property combines serenity, convenience, and potential—schedule your showing today! Buyer/Buyers agent to satisfy themselves to all pertinent information regarding the property.

Key facts

  • Acreage
  • Lakes
  • Investment potential

Tags

ACREAGEINVESTMENT POTENTIALCHOCTAWHATCHEE RIVERLAKESSPRINGS

Property features AI

Finance

  • Financial info: $677 annual tax (2024)
  • HOA & community: Short-term rentals allowed

Exterior

  • Parking: Attached or detached garage with 1 garage space
  • Utilities: Propane for heating
  • Home design: Single-story home
  • Construction: Block construction; Metal roof; Slab foundation; Built with dimensions referenced in feet
  • Exterior features: Shed(s) on the property; Approximately 1.5 acres

Interior

  • Kitchen: First-floor kitchen (approximately 10 x 12)
  • Bedrooms: Two first-floor bedrooms (each approximately 8 x 10)
  • Bathrooms: One full bathroom
  • Heating & cooling: Propane heating; Window unit cooling
  • Interior features: Total of 4 rooms; Primary bedroom

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 4-bed/1.0-bath manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-45 ($-544/yr) — negative.
  • To cash-flow at today's rent, offer at most $122k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $97k (25.7% below list).
  • Recommended offer: $97k (25.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.6% in Geneva — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 64/100 on livability (#168 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, employment D, health & safety D.
  • Holmes (rural): math 44% / reading 45% proficiency, ranked #53 of 73 in FL (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 12 units permitted in Holmes County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($899 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Holmes County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 279 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $39k (23%) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,574 (25.7% 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. It's been on market 279 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.74%
Cap rate
5.87%
Cash-on-cash
-1.49%
DSCR
0.93
GRM
11.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.2%
Equity multiple
2.86×
Total profit
$67,873
Equity at exit
$117,114
10-year hold
IRR
20.7%
Equity multiple
6.55×
Total profit
$202,064
Equity at exit
$252,561

Cash invested: $36,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 32425

Home prices YoY
16.2%
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$966 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$72 /mo · $869/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$-45

Break-even live

Break-even rent $1,023
Max offer price $121,990
Occupancy floor 100%

Sensitivity live

Price -10% $28 -5% $-9 +0% $-45 +5% $-82 +10% $-119
Rent -10% $-122 -5% $-83 +0% $-45 +5% $-7 +10% $31
Rate -1.0pp $20 -0.5pp $-12 base $-45 +0.5pp $-79 +1.0pp $-113

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
$32,500
Closing costs
$3,900
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 17 events

  1. 2026-06-10
    days on market $130,000 Active 279 DOM
  2. 2026-06-09
    days on market $130,000 Active 278 DOM
  3. 2026-06-08
    days on market $130,000 Active 277 DOM
  4. 2026-06-07
    days on market $130,000 Active 276 DOM
  5. 2026-06-05
    days on market $130,000 Active 273 DOM
  6. 2026-06-02
    days on market $130,000 Active 271 DOM
  7. 2026-06-01
    days on market $130,000 Active 270 DOM
  8. 2026-05-31
    days on market $130,000 Active 269 DOM
  9. 2026-05-30
    days on market $130,000 Active 268 DOM
  10. 2026-01-22
    price $130,000
  11. 2025-12-11
    price $145,000
  12. 2025-09-03
    listed $169,000 Active
  13. 2024-07-27
    historical
  14. 2024-07-11
    price $173,000
  15. 2024-06-04
    price $175,000
  16. 2024-05-14
    price $190,000
  17. 2024-03-27
    listed $215,000 Active

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

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$869 · $72/mo
Projected year-2 tax
$869 · $72/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$11,589
− Mortgage interest
−$7,282
− Property taxes
−$869
− Insurance
−$650
− Repairs & maintenance
−$927
− Management
−$927
− Depreciation
−$3,782
Taxable loss
−$2,848
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$683
After-tax cash flow
$139/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
Holmes
NCES district ID
1200900
Math proficiency
44% ▼ -5.00%
Reading proficiency
45% ▼ -7.00%
Median HH income
$35,365
Composite
36.83/100
National rank
#4558
State rank
#53 of 73 in FL

Livability — Geneva

Score
64/100
State rank
#168
US rank
#14702

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
5,340
Population (ZIP)
13,944

Population outlook (Holmes County) Hauer SSP2

Today (2025)
17,963 people
By 2030
17,245 · -4.0%
By 2040
15,970 · -11.1%
By 2050
14,905 · -17.0%
By 2075
12,327 · -31.4%
By 2100
9,760 · -45.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Slovak 1% Iranian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% Russian/Polish/Slavic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Holmes

2024 margin
Solid R (+80.2) · D 9.7% · R 89.9%
2008→2024 swing
-15.1pp toward R · 2008: -65.0pp · 2024: -80.2pp
All cycles
2024: R+80.2 2020: R+78.9 2016: R+77.9 2012: R+68.3 2008: R+65.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 44.87%
Current HPI
322.29
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

-39.5% since first listed
8 events — show timeline
  • 2026-01-22 Price Changed $130,000 CPARMLS
  • 2025-12-11 Price Changed $145,000 CPARMLS
  • 2025-09-03 Listed $169,000 CPARMLS
  • 2024-07-27 Listing Removed CPARMLS
  • 2024-07-11 Price Changed $173,000 CPARMLS
  • 2024-06-04 Price Changed $175,000 CPARMLS
  • 2024-05-14 Price Changed $190,000 CPARMLS
  • 2024-03-27 Listed $215,000 CPARMLS

Property tax history

+38.7%/yr

Latest (2025): $869 · +38.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…