CashFlowRE
Sign in Sign up
1616 E 19th St 🏷️ Likely Rental
C Composite 58.82
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 +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.2/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$137,500

1616 E 19th St · Jacksonville, FL 32206
4 bd · 1.0 ba · 1,190 sqft · SingleFamily public records · 313 Days on market
Built 1969 4,791 sqft lot Est $184k · 25% under

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

Listing remarks MLS

Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

Key facts

  • Spacious kitchen
  • Tile flooring
  • Fully fenced yard

Tags

TILE FLOORINGSPACIOUS KITCHENFULLY FENCED YARDLARGE STORAGE SHEDQUICK ACCESS TO I-95

Property features AI

Finance

  • Financial info: Property used as an investment property in addition to residential use
  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (1 space)
  • Utilities: Electricity available; Water available
  • Home design: Single family residence; Used as investment and residential property
  • Exterior features: Lot of approximately 0.11 acres; No private pool

Interior

  • Kitchen: Dishwasher; Electric cooktop; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher; Electric cooktop; Microwave; Refrigerator

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $137,500 price doesn't fit this home's estimated sale value (~$184,450) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $138k).
  • Recommended offer: $121k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.0% in Jacksonville — 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 83/100 on livability (#50 in FL, #911 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
  • Duval (urban): math 46% / reading 45% proficiency, ranked #48 of 73 in FL (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Long Branch Elementary School (math 37% / reading 22%, grade F, #1,896 of 2,144 statewide, top 90%, 289 students, 87% FRL); Matthew W. Gilbert Middle School (math 26% / reading 17%, grade F, #553 of 571 statewide, top 97%, 688 students, 86% FRL); William M. Raines High School (math 14% / reading 13%, grade F, #616 of 667 statewide, top 92%, 1,217 students, 78% FRL) — zoned schools average 84% FRL vs 49% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 46% district-wide (-24 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 194 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($39k/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 $951 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Duval County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 313 days — a 12% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y ago; this cycle's ask has dropped $12k (8%) 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 $121,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 313 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.02%
Cap rate
7.60%
Cash-on-cash
4.65%
DSCR
1.21
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$184,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1510 E 19th St 0.09mi 5/1.0 (+1) 1,216 (+2%) 6mo $75,000 $62 82
3331 Bridier St 0.33mi 4/2.0 1,148 (-4%) 5mo $178,490 $155 70
1460 E 24th St 0.27mi 3/2.0 (-1) 1,152 (-3%) 8mo $215,020 $187 66
1171 E 16th St 0.37mi 3/1.0 (-1) 1,234 (+4%) 7mo $41,000 $33 66
3325 Bridier St 0.33mi 3/2.0 (-1) 1,253 (+5%) 6mo $199,500 $159 62
1143 E 12th St 0.52mi 3/1.0 (-1) 1,128 (-5%) 1mo $97,000 $86 61
1630 E 27th St 0.36mi 3/1.0 (-1) 1,086 (-9%) 5mo $15,000 $14 60
1126 E 24th St E 0.48mi 4/2.0 1,292 (+9%) 4mo $205,000 $159 56
2147 Brackland St 0.38mi 3/2.0 (-1) 1,362 (+14%) 3mo $230,000 $169 47
1928 Brackland St 0.64mi 3/2.0 (-1) 1,094 (-8%) 7mo $175,000 $160 42
1477 Wigmore St St 0.73mi 3/1.0 (-1) 1,032 (-13%) 2mo $65,000 $63 37
1675 Winthrop St 0.58mi 3/1.5 (-1) 1,366 (+15%) 8mo $71,100 $52 35

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 · 0.94% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.59×
Total profit
$-15,607
Equity at exit
$20,502
10-year hold
IRR
-5.5%
Equity multiple
0.68×
Total profit
$-12,493
Equity at exit
$11,888

Cash invested: $38,500 (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 32206

Home prices YoY
-23.7%
Rents YoY
0.9%
Active inventory
194
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,408 high interval (Pro) →
Mortgage (P&I)
$721
Tax from tax record
$185 /mo · $2,218/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$149

Break-even live

Break-even rent $1,219
Max offer price $137,500
Occupancy floor 84%

Sensitivity live

Price -10% $227 -5% $188 +0% $149 +5% $110 +10% $71
Rent -10% $38 -5% $94 +0% $149 +5% $205 +10% $260
Rate -1.0pp $218 -0.5pp $184 base $149 +0.5pp $114 +1.0pp $77

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
$34,375
Closing costs
$4,125
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1823 E 25th St Jacksonville, FL 3.0 1.0 1036 $1,250 $1.21 24d 1 0.40mi
1882 E 27th St Jacksonville, FL 3.0 2.0 1174 $1,098 $0.94 8d 1 0.47mi
3403 Phoenix Ave Jacksonville, FL 3.0 1.0 1002 $995 $0.99 8d 1 0.49mi
1976 Lambert St Jacksonville, FL 3.0 1.0 1012 $1,115 $1.10 24d 1 0.56mi
1010 E 13th St Jacksonville, FL 3.0 2.0 1220 $1,275 $1.05 14d 1 0.63mi
1715 Brackland St Jacksonville, FL 4.0 2.0 1175 $1,425 $1.21 15d 1 0.83mi
3747 Peachtree St Jacksonville, FL 3.0 2.0 1082 $1,410 $1.30 4d 1 0.91mi
1926 Walnut St Jacksonville, FL 3.0 2.0 1338 $1,418 $1.06 15d 1 1.02mi
1115 E 5th St Jacksonville, FL 3.0 2.0 1175 $1,450 $1.23 24d 1 1.04mi
1529 Spearing St Jacksonville, FL 3.0 2.0 1077 $1,425 $1.32 5d 1 1.10mi
706 E 5th St Jacksonville, FL 3.0 2.5 1284 $1,436 $1.12 24d 1 1.14mi
1362 Florida Ave Jacksonville, FL 3.0 2.0 1000 $1,268 $1.27 3d 1 1.23mi
55 E 9th St Jacksonville, FL 3.0 1.5 1246 $1,675 $1.34 15d 1 1.26mi
34 W 23rd St Jacksonville, FL 3.0 1.5 962 $1,400 $1.46 24d 1 1.26mi
3020 N Laura St Jacksonville, FL 3.0 1.0 1162 $1,300 $1.12 24d 1 1.30mi
1353 Palmetto St Jacksonville, FL 3.0 2.0 1000 $1,330 $1.33 24d 1 1.31mi
28 W 33rd St Jacksonville, FL 4.0 1.0 1395 $898 $0.64 8d 1 1.32mi
345 E 44th St Jacksonville, FL 3.0 1.0 1145 $1,150 $1.00 24d 1 1.34mi
1143 Van Buren St Jacksonville, FL 3.0 2.0 1230 $1,421 $1.16 16d 1 1.35mi
720 E 3rd St Jacksonville, FL 3.0 1.0 1076 $1,075 $1.00 24d 1 1.35mi
118 W 28th St Jacksonville, FL 3.0 2.0 1332 $1,250 $0.94 24d 1 1.38mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 24d 69 1.38mi
204 W 23rd St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 2d 1 1.39mi
1130 Spearing St Jacksonville, FL 3.0 1.0 1320 $1,400 $1.06 20d 1 1.44mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 21d 1 1.44mi
231 W 10th St Jacksonville, FL 3.0 1.0 1200 $1,500 $1.25 24d 1 1.50mi

Listing history 31 events

  1. 2026-06-18
    days on market $137,500 Active 313 DOM
  2. 2026-06-17
    days on market $137,500 Active 312 DOM
  3. 2026-06-16
    days on market $137,500 Active 311 DOM
  4. 2026-06-15
    days on market $137,500 Active 310 DOM
  5. 2026-06-10
    days on market $137,500 Active 304 DOM
  6. 2026-06-08
    days on market $137,500 Active 303 DOM
  7. 2026-06-08
    days on market $137,500 Active 302 DOM
  8. 2026-06-03
    days on market $137,500 Active 298 DOM
  9. 2026-06-02
    days on market $137,500 Active 297 DOM
  10. 2026-06-01
    days on market $137,500 Active 296 DOM
  11. 2026-05-31
    days on market $137,500 Active 295 DOM
  12. 2026-02-09
    status Active
  13. 2026-01-14
    historical
  14. 2025-11-22
    price $137,500
  15. 2025-07-27
    price $144,500
  16. 2025-07-14
    listed $149,500 Active
  17. 2025-02-13
    historical $1,349
  18. 2025-02-11
    listed $1,349
  19. 2021-06-08
    soldstatus $122,000
  20. 2021-05-13
    soldstatus $122,000 Sold 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  21. 2021-04-08
    status Pending 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  22. 2021-03-12
    status Active 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  23. 2021-02-22
    historical 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  24. 2021-02-19
    status Active 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  25. 2021-02-12
    historical 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  26. 2021-02-04
    listed $129,000 Active 105-char remark
    Show marketing remark (105 chars)

    Beautiful Brick home just remodeled and tenant occupied through March 18th, 2022 paying $1,090 per month.

  27. 2020-12-02
    soldstatus $70,000
  28. 2020-11-04
    soldstatus $70,000 Sold 124-char remark
    Show marketing remark (124 chars)

    Beautiful Brick home with a brand new roof. Some TLC needed but it is easily a great starter home or investment opportunity!

  29. 2020-10-08
    status Pending 124-char remark
    Show marketing remark (124 chars)

    Beautiful Brick home with a brand new roof. Some TLC needed but it is easily a great starter home or investment opportunity!

  30. 2020-10-01
    historical Active - Contingent 124-char remark
    Show marketing remark (124 chars)

    Beautiful Brick home with a brand new roof. Some TLC needed but it is easily a great starter home or investment opportunity!

  31. 2020-09-26
    listed $70,000 Active 124-char remark
    Show marketing remark (124 chars)

    Beautiful Brick home with a brand new roof. Some TLC needed but it is easily a great starter home or investment opportunity!

ⓘ 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
$2,218 · $185/mo
Projected year-2 tax
$2,218 · $185/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 4/10 Moderate 6 unhealthy d/yr today · 6 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
$16,898
− Mortgage interest
−$7,702
− Property taxes
−$2,218
− Insurance
−$688
− Repairs & maintenance
−$1,352
− Management
−$1,352
− Depreciation
−$4,000
Taxable loss
−$414
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$1,890/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
Duval
NCES district ID
1200480
Math proficiency
46% ▼ -11.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$48,987
Composite
38.97/100
National rank
#4076
State rank
#48 of 73 in FL

Livability — Jacksonville

Score
83/100
State rank
#50
US rank
#911

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jacksonville, FL
County
Duval County · 1,015,274 people
City population
979,034
Metro
Jacksonville, FL
Population (ZIP)
17,105
Household income
$39,242
Rent vs Own
53.7% rent · 46.3% own
Severe rent burden
1057.0

Population outlook (Duval County) Hauer SSP2

Today (2025)
1,013,010 people
By 2030
1,059,228 · +4.6%
By 2040
1,141,439 · +12.7%
By 2050
1,205,258 · +19.0%
By 2075
1,324,282 · +30.7%
By 2100
1,319,620 · +30.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (65%)
Race & ethnicity
Black 65% White 22% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 2% Romanian 1% Slovak 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 3% Arabic 1% German/W. Germanic 1%

Political lean MEDSL · Duval

2024 margin
Toss-up / Even · D 48.7% · R 50.1% · Other 1.2%
2008→2024 swing
+0.4pp no change · 2008: -1.9pp · 2024: -1.5pp
All cycles
2024: R+1.5 2020: D+3.8 2016: R+1.5 2012: R+3.6 2008: R+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.55%
Current HPI
208.1852
Rent YoY
▲ 0.94%
Metro
Jacksonville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+96.4% since first listed
20 events — show timeline
  • 2026-02-09 Relisted realMLS
  • 2026-01-14 Listing Removed realMLS
  • 2025-11-22 Price Changed $137,500 realMLS
  • 2025-07-27 Price Changed $144,500 realMLS
  • 2025-07-14 Listed $149,500 realMLS
  • 2025-02-13 Rental Removed $1,349 SHOWMOJO
  • 2025-02-11 Listed for Rent $1,349 SHOWMOJO
  • 2021-06-08 Sold (Public Records) $122,000 Public Records
  • 2021-05-13 Sold (MLS) $122,000 realMLS
  • 2021-04-08 Pending realMLS
  • 2021-03-12 Relisted realMLS
  • 2021-02-22 Listing Removed realMLS
  • 2021-02-19 Relisted realMLS
  • 2021-02-12 Listing Removed realMLS
  • 2021-02-04 Listed $129,000 realMLS
  • 2020-12-02 Sold (Public Records) $70,000 Public Records
  • 2020-11-04 Sold (MLS) $70,000 realMLS
  • 2020-10-08 Pending realMLS
  • 2020-10-01 Contingent realMLS
  • 2020-09-26 Listed $70,000 realMLS

Property tax history

+20.4%/yr

Latest (2025): $2,218 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…