CashFlowRE
Sign in Sign up
1840 Yukon Ct
D Composite 41.17
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 +11.6/30.0
  • ARV discount +8.7/15.0
  • Schools +5.1/10.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$244,000

1840 Yukon Ct · Lakeside, FL 32068
3 bd · 2.0 ba · 1,272 sqft · SingleFamily public records · 287 Days on market
Built 1992 Est $251k · at est. $19/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**Bring all offers - subject to short sale opportunity** This 3 bedroom, 2 bath offering in the Habitat presents with 1,272 sq.ft., spacious living area and backyard for entertaining. New digtial eco-thermostat. This home provides an opportunity for potential - just bring your vision to make your updates! Easy to show! Low yearly HOA in a quiet neighborhood. Seller financing option available with 20% down.

Key facts

  • Quiet street
  • Open floor plan
  • Great location

Tags

OPEN FLOOR PLANGREAT LOCATIONQUIET STREETLOW HOA

Property features AI

Finance

  • HOA & community: Homeowners association: The Habitat HOA; Association amenities include a playground; Association fee paid annually

Exterior

  • Parking: Attached garage (1-car)
  • Utilities: Public sewer; Electricity available; Water available
  • Home design: Single-family residence; One story; Entry on level 1
  • Construction: Composition siding; Shingle roof
  • Exterior features: Covered patio; Patio; Back yard fencing; Located on a cul-de-sac / dead-end street; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast bar; Ceiling fans; Eat-in kitchen; Open floor plan; Primary bathroom with shower (no tub); Split bedroom layout; Walk-in closet(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Electric water heater

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 $244k.

Deal economics

  • At list price, monthly cash flow is $-77 ($-928/yr) — negative.
  • To cash-flow at today's rent, offer at most $230k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (17.9% below list).
  • Recommended offer: $200k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.7% in Lakeside — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#505 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Clay (suburban): math 58% / reading 59% proficiency, ranked #14 of 73 in FL (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Coppergate Elementary School (math 69% / reading 65%, grade B+, #450 of 2,144 statewide, top 22%, 609 students, 100% FRL); Lake Asbury Junior High School (math 65% / reading 58%, grade B+, #124 of 571 statewide, top 22%, 1,037 students, 41% FRL); Middleburg High School (math 41% / reading 52%, grade D-, #216 of 667 statewide, top 33%, 1,852 students, 47% FRL) — zoned schools average 62% FRL vs 35% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 601 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,876 units permitted in Clay County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Clay 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 287 days — a 12% lower offer ($215k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,392 (17.9% 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 287 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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
0.82%
Cap rate
5.91%
Cash-on-cash
-1.36%
DSCR
0.94
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$250,584
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1845 Yukon Ct 0.04mi 3/2.0 1,308 (+3%) 2mo $249,900 $191 92
1802 Sheraton Lakes Cir 0.33mi 3/2.0 1,272 (0%) 0mo $220,000 $173 84
1875 Sheraton Lakes Cir 0.29mi 3/2.0 1,272 (0%) 3mo $261,000 $205 84
1855 N Alberta Ct 0.19mi 3/2.0 1,260 (-1%) 9mo $242,000 $192 82
1891 Hunters Trace Cir 0.45mi 3/2.0 1,235 (-3%) 7mo $228,000 $185 68
3336 McLish Ct 0.32mi 3/2.0 1,378 (+8%) 4mo $275,000 $200 68
1748 St Ives Dr 0.38mi 3/2.0 1,370 (+8%) 5mo $280,000 $204 66
1907 Hunters Trace Cir 0.47mi 3/2.0 1,367 (+8%) 0mo $269,000 $197 65
2001 Hunters Trace Cir 0.45mi 3/2.0 1,367 (+8%) 6mo $269,000 $197 61
1828 Killarn Cir 0.71mi 3/2.0 1,309 (+3%) 3mo $259,000 $198 59
3829 Hideaway Ln 0.37mi 3/2.0 1,431 (+12%) 9mo $249,900 $175 55
1827 Killarn Cir 0.72mi 3/2.0 1,447 (+14%) 8mo $215,000 $149 37

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 · 3.35% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-43,741
Equity at exit
$36,381
10-year hold
IRR
-9.7%
Equity multiple
0.39×
Total profit
$-41,445
Equity at exit
$21,097

Cash invested: $68,320 (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 32068

Home prices YoY
-27.5%
Rents YoY
3.4%
Active inventory
601
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,004 high interval (Pro) →
Mortgage (P&I)
$1,280
Tax from tax record
$260 /mo · $3,122/yr
Insurance
$102
HOA
$19
Vacancy / Maint / Mgmt
$421
Net cashflow
$-77

Break-even live

Break-even rent $2,102
Max offer price $230,340
Occupancy floor 99%

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
$61,000
Closing costs
$7,320
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1809 Penzance Pkwy Middleburg, FL 3.0 2.0 1708 $2,100 $1.23 4d 1 0.15mi
1854 Alberta Ct N Middleburg, FL 3.0 2.0 1190 $1,775 $1.49 23d 1 0.22mi
1871 Alberta Ct S Middleburg, FL 3.0 2.0 1524 $1,720 $1.13 23d 1 0.22mi
3861 Baxley Villas Ct Middleburg, FL 3.0 2.5 1604 $2,000 $1.25 14d 1 0.41mi
1976 Hunters Trace Cir Middleburg, FL 3.0 2.0 1576 $1,880 $1.19 2d 1 0.45mi
3640 Alec Dr Middleburg, FL 3.0 2.0 1178 $1,710 $1.45 2d 1 0.82mi
3413 Alec Dr Middleburg, FL 3.0 2.0 1312 $1,711 $1.30 20d 1 0.87mi
1685 Bridger Trce Middleburg, FL 2.0 2.5 1210 $1,900 $1.57 23d 1 0.92mi
1469 Jeremiah St Middleburg, FL 3.0 2.5 1468 $2,000 $1.36 23d 1 0.95mi
1633 Bridger Trce Middleburg, FL 3.0 2.5 1502 $1,900 $1.26 23d 1 0.98mi
3437 Talisman Dr Middleburg, FL 3.0 2.0 1303 $1,779 $1.37 10d 1 1.00mi
1953 Longneedle Ln Middleburg, FL 4.0 2.0 1564 $1,965 $1.26 17d 1 1.40mi
1568 Backwater Dr Middleburg, FL 3.0 2.0 1594 $1,895 $1.19 23d 1 1.48mi
2995 Biloxi Trl Middleburg, FL 3.0 2.0 1425 $1,750 $1.23 4d 1 1.50mi

HOA detail

Monthly dues
$19 · $228/yr

Listing history 27 events

  1. 2026-06-18
    days on market $244,000 Active 287 DOM
  2. 2026-06-17
    days on market $244,000 Active 286 DOM
  3. 2026-06-16
    days on market $244,000 Active 285 DOM
  4. 2026-06-15
    days on market $244,000 Active 284 DOM
  5. 2026-06-13
    days on market $244,000 Active 282 DOM
  6. 2026-06-13
    days on market $244,000 Active 281 DOM
  7. 2026-06-09
    days on market $244,000 Active 278 DOM
  8. 2026-06-08
    days on market $244,000 Active 277 DOM
  9. 2026-06-07
    days on market $244,000 Active 276 DOM
  10. 2026-06-03
    days on market $244,000 Active 272 DOM
  11. 2026-06-02
    days on market $244,000 Active 271 DOM
  12. 2026-06-01
    days on market $244,000 Active 270 DOM
  13. 2026-05-31
    days on market $244,000 Active 269 DOM
  14. 2025-09-04
    listed $244,000 Active
  15. 2025-04-24
    historical 409-char remark
    Show marketing remark (409 chars)

    **Bring all offers - subject to short sale opportunity** This 3 bedroom, 2 bath offering in the Habitat presents with 1,272 sq.ft., spacious living area and backyard for entertaining. New digtial eco-thermostat. This home provides an opportunity for potential - just bring your vision to make your updates! Easy to show! Low yearly HOA in a quiet neighborhood. Seller financing option available with 20% down.

  16. 2025-03-13
    price $235,000 409-char remark
    Show marketing remark (409 chars)

    **Bring all offers - subject to short sale opportunity** This 3 bedroom, 2 bath offering in the Habitat presents with 1,272 sq.ft., spacious living area and backyard for entertaining. New digtial eco-thermostat. This home provides an opportunity for potential - just bring your vision to make your updates! Easy to show! Low yearly HOA in a quiet neighborhood. Seller financing option available with 20% down.

  17. 2025-02-26
    price $239,000 409-char remark
    Show marketing remark (409 chars)

    **Bring all offers - subject to short sale opportunity** This 3 bedroom, 2 bath offering in the Habitat presents with 1,272 sq.ft., spacious living area and backyard for entertaining. New digtial eco-thermostat. This home provides an opportunity for potential - just bring your vision to make your updates! Easy to show! Low yearly HOA in a quiet neighborhood. Seller financing option available with 20% down.

  18. 2025-02-10
    listed $243,000 Active 409-char remark
    Show marketing remark (409 chars)

    **Bring all offers - subject to short sale opportunity** This 3 bedroom, 2 bath offering in the Habitat presents with 1,272 sq.ft., spacious living area and backyard for entertaining. New digtial eco-thermostat. This home provides an opportunity for potential - just bring your vision to make your updates! Easy to show! Low yearly HOA in a quiet neighborhood. Seller financing option available with 20% down.

  19. 2022-09-09
    soldstatus $248,400
  20. 2022-09-01
    soldstatus $248,400 Sold 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  21. 2022-07-16
    status Pending 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  22. 2022-07-14
    price $240,000 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  23. 2022-07-14
    status Active 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  24. 2022-06-22
    historical 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  25. 2022-06-17
    listed $200,000 Active 219-char remark
    Show marketing remark (219 chars)

    Looking for a starter or investment home? This cozy neighborhood is close to restaurants, shopping and the new First Coast Expressway. Home has 3 beds and 2 bath with a 1 car garage. Home has Fresh Paint and new Carpet.

  26. 1992-06-01
    soldstatus $55,900
  27. 1990-11-06
    soldstatus $107,700

ⓘ 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
$3,122 · $260/mo
Projected year-2 tax
$3,122 · $260/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 19 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 · 3 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
$24,047
− Mortgage interest
−$13,668
− Property taxes
−$3,122
− Insurance
−$1,220
− Repairs & maintenance
−$1,924
− Management
−$1,924
− HOA
−$228
− Depreciation
−$7,098
Taxable loss
−$5,137
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,233
After-tax cash flow
$305/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
Clay
NCES district ID
1200300
Math proficiency
58% ▼ -8.00%
Reading proficiency
59% ▼ -3.00%
Median HH income
$59,379
Composite
50.73/100
National rank
#1815
State rank
#14 of 73 in FL

Livability — Lakeside

Score
68/100
State rank
#505
US rank
#9341

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clay County · 208,450 people
Metro
Jacksonville, FL
Population (ZIP)
58,983
Household income
$84,431
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
975.0

Population outlook (Clay County) Hauer SSP2

Today (2025)
230,495 people
By 2030
242,427 · +5.2%
By 2040
262,244 · +13.8%
By 2050
275,148 · +19.4%
By 2075
295,397 · +28.2%
By 2100
287,592 · +24.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 13% Two or more races 10% Black 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
87% English-only · Spanish 9% Arabic 1% German/W. Germanic 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+39.3) · D 29.9% · R 69.2%
2008→2024 swing
+3.6pp toward D · 2008: -42.8pp · 2024: -39.3pp
All cycles
2024: R+39.3 2020: R+37.1 2016: R+44.3 2012: R+45.8 2008: R+42.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -115.99%
Current HPI
305.2531
Rent YoY
▲ 3.35%
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

+126.6% since first listed
14 events — show timeline
  • 2025-09-04 Listed $244,000 realMLS
  • 2025-04-24 Listing Removed realMLS
  • 2025-03-13 Price Changed $235,000 realMLS
  • 2025-02-26 Price Changed $239,000 realMLS
  • 2025-02-10 Listed $243,000 realMLS
  • 2022-09-09 Sold (Public Records) $248,400 Public Records
  • 2022-09-01 Sold (MLS) $248,400 realMLS
  • 2022-07-16 Pending realMLS
  • 2022-07-14 Price Changed $240,000 realMLS
  • 2022-07-14 Relisted realMLS
  • 2022-06-22 Listing Removed realMLS
  • 2022-06-17 Listed $200,000 realMLS
  • 1992-06-01 Sold (Public Records) $55,900 Public Records
  • 1990-11-06 Sold (Public Records) $107,700 Public Records

Property tax history

+14.4%/yr

Latest (2025): $3,122 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…