CashFlowRE
Sign in Sign up
1873 W 10th St
B- Composite 65.31
Why this score? — see what drove the B- 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 +23.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.2/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

1873 W 10th St · Jacksonville, FL 32209
3 bd · 2.0 ba · 1,750 sqft · SingleFamily public records · 1 Days on market
Built 1946 Est $198k · 37% under

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

Listing remarks MLS

INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

Key facts

  • Built 1946

Property features AI

Finance

  • Other: Unfurnished
  • HOA & community: Not a senior community

Exterior

  • Parking: On-street parking
  • Utilities: Public sewer; Cable available; Electricity available; Water available
  • Home design: Single family residence; Two levels; Entry level 1; Faces west; Currently used as residential
  • Construction: Frame construction; Wood siding; Shingle roof
  • Exterior features: Porch

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Has heating; Has cooling; Cooling: Other
  • Interior features: Ceiling fan(s); Primary bathroom with tub and shower
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $125k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Cap rate 8.5% vs local median 3.9% 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: Grasp Academy (math 18% / reading 14%, grade F, #2,130 of 2,144 statewide, top 99%, 271 students, 52% FRL); Joseph Stilwell Middle School (math 31% / reading 33%, grade F, #448 of 571 statewide, top 79%, 612 students, 68% 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 66% FRL vs 49% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 20% at this address vs 46% district-wide (-25 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.8%/yr); 399 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).
  • At $1,404/mo this rent would consume 55% of the median local household income ($31k/yr) (locally 2921% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 9y 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 $105k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $125,000

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.12%
Cap rate
8.45%
Cash-on-cash
7.72%
DSCR
1.34
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$197,750
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1819 W 10th St 0.08mi 4/2.0 (+1) 1,821 (+4%) 4mo $206,000 $113 81
1624 W 12th St 0.31mi 3/2.0 1,931 (+10%) 6mo $170,000 $88 63
2269 W 17th St 0.74mi 3/2.0 1,760 (+1%) 2mo $134,300 $76 62
2256 W 13th St 0.65mi 3/2.0 1,692 (-3%) 9mo $155,000 $92 57
1657 W 13th St 0.28mi 3/2.0 1,600 (-9%) 20mo $230,000 $144 56
1605 Garden St 0.47mi 4/3.0 (+1) 1,726 (-1%) 16mo $218,000 $126 54
1702 W 5th St 0.49mi 4/3.0 (+1) 1,770 (+1%) 16mo $210,000 $119 53
1645 W 11th St 0.28mi 2/1.0 (-1) 1,580 (-10%) 11mo $90,000 $57 52
1307 Grunthal St 0.63mi 4/2.0 (+1) 1,684 (-4%) 13mo $120,000 $71 49
1490 W 10th St 0.51mi 4/3.0 (+1) 1,528 (-13%) 2mo $245,000 $160 45
1648 W 22nd St 0.59mi 4/2.0 (+1) 1,522 (-13%) 9mo $215,000 $141 38
1831 W 25th St 0.71mi 4/2.0 (+1) 1,556 (-11%) 16mo $76,500 $49 31

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-7,539
Equity at exit
$18,638
10-year hold
IRR
2.3%
Equity multiple
1.15×
Total profit
$5,386
Equity at exit
$10,808

Cash invested: $35,000 (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 32209

Home prices YoY
-22.1%
Rents YoY
1.8%
Active inventory
399
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,404 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$176 /mo · $2,112/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$225

Break-even live

Break-even rent $1,118
Max offer price $125,000
Occupancy floor 79%

Sensitivity live

Price -10% $296 -5% $261 +0% $225 +5% $190 +10% $154
Rent -10% $114 -5% $170 +0% $225 +5% $281 +10% $336
Rate -1.0pp $288 -0.5pp $257 base $225 +0.5pp $193 +1.0pp $160

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
$31,250
Closing costs
$3,750
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1730 W 19th St Jacksonville, FL 3.0 2.0 1323 $1,100 $0.83 3d 1 0.44mi
1781 W 3rd St Jacksonville, FL 4.0 2.0 1632 $650 $0.40 25d 1 0.52mi
1943 Hardee St #1 Jacksonville, FL 3.0 2.0 1622 $1,248 $0.77 5d 1 0.58mi
2415 N Canal St Jacksonville, FL 4.0 2.0 1572 $1,475 $0.94 21d 1 0.58mi
1619 Whitner St Jacksonville, FL 3.0 2.0 1547 $1,150 $0.74 3d 1 0.58mi
1708 W 24th St Jacksonville, FL 3.0 2.0 1428 $1,250 $0.88 9d 1 0.68mi
1355 Grothe St Jacksonville, FL 4.0 1.0 1312 $1,350 $1.03 19d 1 0.77mi
1545 Union St W Jacksonville, FL 3.0 2.0 1253 $1,400 $1.12 4d 1 0.85mi
1744 W 28th St Jacksonville, FL 3.0 2.0 1556 $1,750 $1.12 25d 1 0.85mi
1837 W 28th St Jacksonville, FL 3.0 2.0 1333 $1,600 $1.20 25d 1 0.87mi
1607 Logan St Jacksonville, FL 4.0 2.0 1232 $1,800 $1.46 25d 1 0.88mi
1923 Broadway Ave Jacksonville, FL 3.0 2.0 1230 $1,421 $1.16 25d 1 0.96mi
2185 Kingston St Jacksonville, FL 3.0 2.0 1230 $1,381 $1.12 25d 1 0.99mi
2012 Baldwin St Jacksonville, FL 3.0 2.0 1232 $1,445 $1.17 25d 1 1.00mi
1587 W 30th St Jacksonville, FL 3.0 1.0 1363 $1,450 $1.06 16d 1 1.02mi
1288 W 28th St Jacksonville, FL 4.0 1.5 1449 $1,267 $0.87 15d 1 1.13mi
1149 W 28th St Jacksonville, FL 4.0 2.0 1344 $1,302 $0.97 25d 1 1.28mi
1031 W 26th St Jacksonville, FL 3.0 2.0 1261 $1,445 $1.15 25d 1 1.34mi
2410 McQuade St Jacksonville, FL 3.0 2.0 1307 $1,425 $1.09 25d 1 1.48mi
2693 W 25th St Jacksonville, FL 3.0 1.5 1300 $1,450 $1.12 25d 1 1.49mi

Listing history 32 events

  1. 2026-05-28
    status Pending
  2. 2026-05-04
    listed $125,000 Active
  3. 2025-02-25
    status Active 1025-char remark
    Show marketing remark (1025 chars)

    INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

  4. 2024-12-11
    status Pending 1025-char remark
    Show marketing remark (1025 chars)

    INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

  5. 2024-12-11
    historical 1025-char remark
    Show marketing remark (1025 chars)

    INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

  6. 2024-11-20
    price $99,000 1025-char remark
    Show marketing remark (1025 chars)

    INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

  7. 2024-11-18
    listed $85,000 Active 1025-char remark
    Show marketing remark (1025 chars)

    INVESTOR Special - Fixer Upper Opportunity! This 3-bedroom, 2-bathroom, two-story home is a true ''as-is'' property offering tremendous potential for the right buyer. Located just four streets behind the renowned Edward Waters College, this home is in a prime location for investors or those seeking their next renovation project. The interior has already been fully remodeled, featuring: • New floors throughout. • Upgraded bathrooms w/new cabinets /fixtures. • Modern ceiling fans installed in every room. • Fresh paint and new blinds in all rooms. The project is waiting for you to take it across the finish line. Whether you're looking to flip a property or tackle your first investment project, this home has all the essentials to get started. • ONLY ZERO DAY INSPECTION Offers will be considered. Buyers are required to conduct inspections prior to submitting an offer. • Independent appraisal values this property at $165,000. Bring your vision and expertise!

  8. 2024-10-21
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  9. 2024-10-20
    historical 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  10. 2024-10-17
    status Active 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  11. 2024-10-16
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  12. 2024-09-26
    price $129,000 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  13. 2024-09-04
    status Active 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  14. 2024-08-31
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  15. 2024-08-24
    status Active 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  16. 2024-08-14
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  17. 2024-07-26
    listed $149,000 Active 725-char remark
    Show marketing remark (725 chars)

    Great Price Improvement! Investor's Dream - Fixer-Upper Opportunity! This two-story , 3 bedroom, 2 bath home is full of potential and located just half mile from the world-famous Edward Waters College, making it a prime investment for Students, AirBnB or Rental. Buyers are encouraged to conduct their own inspections prior to making an offer as limited inspection days accepted. ---- The Primary suite is upstairs with large 2nd bathroom and oversized walk-in closet. Updated floors, cabinets, Ceiling fans, light fixtures, window blinds and painted all throughout is awaiting your finishing touches. Complete fenced yard with a Storage shed in the back yard. Seller has a Independent Appraisal of $165K.

  18. 2024-04-15
    historical
  19. 2024-04-07
    price $115,000
  20. 2024-03-20
    status Active
  21. 2024-03-15
    status Pending
  22. 2023-12-10
    listed $125,000 Active
  23. 2023-01-25
    soldstatus $105,000
  24. 2017-09-25
    historical
  25. 2017-09-01
    price $69,800
  26. 2017-08-23
    listed $69,900 Active
  27. 2017-07-31
    historical
  28. 2017-07-19
    price $69,900
  29. 2017-06-19
    price $75,000
  30. 2017-06-12
    price $80,000
  31. 2017-05-23
    listed $85,000 Active
  32. 1996-07-17
    soldstatus $47,900

ⓘ 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
$2,112 · $176/mo
Projected year-2 tax
$2,112 · $176/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 ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$16,842
− Mortgage interest
−$7,002
− Property taxes
−$2,112
− Insurance
−$625
− Repairs & maintenance
−$1,347
− Management
−$1,347
− Depreciation
−$3,636
Taxable income
$772
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$185
After-tax cash flow
$2,517/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)
34,657
Household income
$30,514
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2921.0

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 (88%)
Race & ethnicity
Black 88% White 5% Hispanic / Latino 5% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Hispanic 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -53.92%
Current HPI
189.5977
Rent YoY
▲ 1.81%
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

+161.0% since first listed
32 events — show timeline
  • 2026-05-28 Pending realMLS
  • 2026-05-04 Listed $125,000 realMLS
  • 2025-02-25 Relisted realMLS
  • 2024-12-11 Pending realMLS
  • 2024-12-11 Listing Removed realMLS
  • 2024-11-20 Price Changed $99,000 realMLS
  • 2024-11-18 Listed $85,000 realMLS
  • 2024-10-21 Pending realMLS
  • 2024-10-20 Listing Removed realMLS
  • 2024-10-17 Relisted realMLS
  • 2024-10-16 Pending realMLS
  • 2024-09-26 Price Changed $129,000 realMLS
  • 2024-09-04 Relisted realMLS
  • 2024-08-31 Pending realMLS
  • 2024-08-24 Relisted realMLS
  • 2024-08-14 Pending realMLS
  • 2024-07-26 Listed $149,000 realMLS
  • 2024-04-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-04-07 Price Changed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-03-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-12-10 Listed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2023-01-25 Sold (Public Records) $105,000 Public Records
  • 2017-09-25 Listing Removed realMLS
  • 2017-09-01 Price Changed $69,800 realMLS
  • 2017-08-23 Listed $69,900 realMLS
  • 2017-07-31 Listing Removed realMLS
  • 2017-07-19 Price Changed $69,900 realMLS
  • 2017-06-19 Price Changed $75,000 realMLS
  • 2017-06-12 Price Changed $80,000 realMLS
  • 2017-05-23 Listed $85,000 realMLS
  • 1996-07-17 Sold (Public Records) $47,900 Public Records

Property tax history

+7.7%/yr

Latest (2025): $2,112 · +16.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…