CashFlowRE
Sign in Sign up
7014 Christopher Robin Dr
D+ Composite 47.44
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 +13.4/30.0
  • ARV discount +12.7/15.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • 1% rule +3.8/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

7014 Christopher Robin Dr · Jacksonville, FL 32210
5 bd · 2.0 ba · 1,456 sqft · SingleFamily public records · 132 Days on market
Built 1961 7,405 sqft lot Est $232k · 11% under

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

Listing remarks MLS

Explore this charming and spacious 5-bedroom, 2.5-bathroom home nestled in the heart of the Westside. Offering the perfect blend of comfort and convenience, this home is situated in a peaceful neighborhood while being just minutes from shopping, dining, and major highways. Inside, you'll find brand-new flooring, fresh paint, and updated bathrooms, creating a bright and inviting atmosphere. A new roof adds to the home's value and durability. Step outside to a generous lot, providing endless possibilities to design your own outdoor oasis. Don't miss out on this fantastic opportunity—schedule your tour today!

Key facts

  • Large lot
  • Updated lvp flooring
  • Updated bathrooms

Tags

UPDATED LVP FLOORINGUPDATED BATHROOMSUPDATED ROOFLARGE LOT

Property features AI

Finance

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

Exterior

  • Parking: Attached garage; Other parking
  • Utilities: Public sewer; Electricity available and connected; Water available and connected; Sewer available and connected
  • Home design: Single family residence; One story
  • Construction: Block and concrete construction; Shingle roof
  • Exterior features: Front porch; City street frontage; Asphalt road surface

Interior

  • Kitchen: No appliances included
  • Bedrooms: 5 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Primary bathroom with tub and shower
  • Laundry & utility: Washer hookup in unit; Electric dryer hookup in unit

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 5-bed/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $3 ($42/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 $180k (12.1% below list).
  • Recommended offer: $180k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: Hyde Grove Elementary School (465 students, 84% FRL); Westside Middle School (math 25% / reading 22%, grade F, #536 of 571 statewide, top 95%, 593 students, 70% FRL); Edward H. White High School (math 31% / reading 25%, grade F, #464 of 667 statewide, top 70%, 1,538 students, 64% FRL) — zoned schools average 73% FRL vs 49% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 46% district-wide (-20 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 (+2.1%/yr); 441 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($61k/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 $1k of loan paydown is wiped out by about $6k 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 132 days — a 12% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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 $54k; list at $205k implies a 276% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $180,138 (12.1% below list)

Questions for the listing agent

  1. It's been on market 132 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 1961 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.88%
Cap rate
6.31%
Cash-on-cash
0.07%
DSCR
1.00
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$231,504
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7126 Mc Carty Dr 0.18mi 4/2.0 (-1) 1,456 (0%) 10mo $240,000 $165 78
6952 Goldilocks Ln 0.20mi 4/2.0 (-1) 1,560 (+7%) 8mo $226,000 $145 67
3704 Torres Ct 0.42mi 4/2.0 (-1) 1,433 (-2%) 10mo $230,000 $161 65
7145 Esther St 0.42mi 4/2.0 (-1) 1,344 (-8%) 3mo $190,000 $141 60
2211 Burpee Dr 0.70mi 5/2.0 1,364 (-6%) 4mo $215,000 $158 54
3903 MacGregor Dr 0.75mi 4/2.0 (-1) 1,471 (+1%) 11mo $252,000 $171 49
2227 Burpee Dr 0.68mi 4/2.0 (-1) 1,360 (-7%) 8mo $270,000 $199 46
7170 Koleda Dr 0.29mi 4/2.5 (-1) 1,630 (+12%) 18mo $259,900 $159 44
6523 Cooper Ln 0.73mi 4/2.0 (-1) 1,562 (+7%) 6mo $160,000 $102 44
6819 Medellin Ct 0.75mi 4/2.0 (-1) 1,291 (-11%) 2mo $225,000 $174 39
3725 Torres Ct 0.47mi 4/2.0 (-1) 1,258 (-14%) 16mo $90,000 $72 38
6650 Pinnochio Dr 0.58mi 4/3.0 (-1) 1,665 (+14%) 5mo $152,500 $92 36

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 · 2.11% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.40×
Total profit
$-34,567
Equity at exit
$30,566
10-year hold
IRR
-10.8%
Equity multiple
0.37×
Total profit
$-36,141
Equity at exit
$17,725

Cash invested: $57,400 (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 32210

Rents YoY
2.1%
Active inventory
441
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,801 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$259 /mo · $3,110/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$3

Break-even live

Break-even rent $1,797
Max offer price $205,000
Occupancy floor 95%

Sensitivity live

Price -10% $120 -5% $62 +0% $3 +5% $-55 +10% $-113
Rent -10% $-139 -5% $-68 +0% $3 +5% $75 +10% $146
Rate -1.0pp $107 -0.5pp $56 base $3 +0.5pp $-50 +1.0pp $-104

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
$51,250
Closing costs
$6,150
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7152 Koleda Dr Jacksonville, FL 4.0 1.0 1110 $1,300 $1.17 16d 1 0.26mi
2234 Firestone Rd Jacksonville, FL 4.0 2.0 1110 $2,000 $1.80 16d 1 0.27mi
7188 Koleda Dr Jacksonville, FL 4.0 2.0 1473 $1,327 $0.90 5d 1 0.29mi
6650 Pinnochio Dr Jacksonville, FL 4.0 3.0 1665 $2,250 $1.35 23d 1 0.60mi
6822 McMullin St Jacksonville, FL 4.0 2.0 1760 $1,950 $1.11 16d 1 0.73mi
3740 Ballejo Ct W Jacksonville, FL 4.0 2.0 1590 $1,599 $1.01 25d 1 0.90mi
2248 Patou Dr Jacksonville, FL 4.0 1.0 1338 $1,625 $1.21 22d 1 0.97mi
6560 Barmer Dr S Jacksonville, FL 4.0 2.0 1370 $1,750 $1.28 3d 1 1.11mi
4503 Melvin Cir W Jacksonville, FL 4.0 2.0 1072 $1,406 $1.31 25d 1 1.15mi
4481 Civic Way Jacksonville, FL 4.0 2.0 1648 $1,872 $1.14 5d 1 1.21mi
4372 Melissa Ct W Jacksonville, FL 4.0 2.0 1445 $1,544 $1.07 18d 1 1.22mi
6119 Wilson Blvd Jacksonville, FL 4.0 2.0 1302 $1,395 $1.07 25d 1 1.29mi
8001 Ridgehill View Rd Jacksonville, FL 4.0 2.0 1526 $1,845 $1.21 12d 1 1.34mi
2225 Corot Dr Jacksonville, FL 4.0 2.0 1330 $1,596 $1.20 16d 1 1.37mi
4710 Herta Rd Jacksonville, FL 4.0 2.0 1272 $1,670 $1.31 25d 1 1.39mi
6026 Wilson Blvd Jacksonville, FL 4.0 3.0 1380 $700 $0.51 25d 1 1.40mi
2145 Bourget Dr Jacksonville, FL 4.0 2.0 1174 $1,595 $1.36 9d 1 1.44mi
2584 Spring Lake Rd Jacksonville, FL 4.0 2.0 1298 $2,300 $1.77 6d 1 1.48mi
2141 Monteau Dr Jacksonville, FL 4.0 2.0 1398 $1,600 $1.14 25d 1 1.50mi

Listing history 41 events

  1. 2026-06-21
    days on market $205,000 Active 132 DOM
  2. 2026-06-18
    days on market $205,000 Active 129 DOM
  3. 2026-06-17
    days on market $205,000 Active 128 DOM
  4. 2026-06-16
    days on market $205,000 Active 127 DOM
  5. 2026-06-15
    days on market $205,000 Active 126 DOM
  6. 2026-06-10
    days on market $205,000 Active 120 DOM
  7. 2026-06-08
    days on market $205,000 Active 119 DOM
  8. 2026-06-07
    days on market $205,000 Active 118 DOM
  9. 2026-06-03
    days on market $205,000 Active 114 DOM
  10. 2026-06-02
    days on market $205,000 Active 113 DOM
  11. 2026-06-01
    days on market $205,000 Active 112 DOM
  12. 2026-05-31
    days on market $205,000 Active 111 DOM
  13. 2026-03-18
    price $205,000
  14. 2026-02-09
    listed $207,000 Active
  15. 2025-12-09
    historical 625-char remark
    Show marketing remark (625 chars)

    Explore this charming and spacious 5-bedroom, 2.5-bathroom home nestled in the heart of the Westside. Offering the perfect blend of comfort and convenience, this home is situated in a peaceful neighborhood while being just minutes from shopping, dining, and major highways. Inside, you'll find brand-new flooring, fresh paint, and updated bathrooms, creating a bright and inviting atmosphere. A new roof adds to the home's value and durability. Step outside to a generous lot, providing endless possibilities to design your own outdoor oasis. Don't miss out on this fantastic opportunity—schedule your tour today!

  16. 2025-08-20
    price $210,000 625-char remark
    Show marketing remark (625 chars)

    Explore this charming and spacious 5-bedroom, 2.5-bathroom home nestled in the heart of the Westside. Offering the perfect blend of comfort and convenience, this home is situated in a peaceful neighborhood while being just minutes from shopping, dining, and major highways. Inside, you'll find brand-new flooring, fresh paint, and updated bathrooms, creating a bright and inviting atmosphere. A new roof adds to the home's value and durability. Step outside to a generous lot, providing endless possibilities to design your own outdoor oasis. Don't miss out on this fantastic opportunity—schedule your tour today!

  17. 2025-05-13
    price $225,000 625-char remark
    Show marketing remark (625 chars)

    Explore this charming and spacious 5-bedroom, 2.5-bathroom home nestled in the heart of the Westside. Offering the perfect blend of comfort and convenience, this home is situated in a peaceful neighborhood while being just minutes from shopping, dining, and major highways. Inside, you'll find brand-new flooring, fresh paint, and updated bathrooms, creating a bright and inviting atmosphere. A new roof adds to the home's value and durability. Step outside to a generous lot, providing endless possibilities to design your own outdoor oasis. Don't miss out on this fantastic opportunity—schedule your tour today!

  18. 2025-03-18
    listed $235,000 Active 625-char remark
    Show marketing remark (625 chars)

    Explore this charming and spacious 5-bedroom, 2.5-bathroom home nestled in the heart of the Westside. Offering the perfect blend of comfort and convenience, this home is situated in a peaceful neighborhood while being just minutes from shopping, dining, and major highways. Inside, you'll find brand-new flooring, fresh paint, and updated bathrooms, creating a bright and inviting atmosphere. A new roof adds to the home's value and durability. Step outside to a generous lot, providing endless possibilities to design your own outdoor oasis. Don't miss out on this fantastic opportunity—schedule your tour today!

  19. 2024-09-01
    historical 264-char remark
    Show marketing remark (264 chars)

    This five bedroom, two bathroom home is a great opportunity for a new owner, whether a first time homebuyer or investor. Large yard and beautiful trees, covered porch, newer water heater and a new roof installed in 2023. Please do not show without an appointment.

  20. 2024-04-05
    listed $215,000 Active 264-char remark
    Show marketing remark (264 chars)

    This five bedroom, two bathroom home is a great opportunity for a new owner, whether a first time homebuyer or investor. Large yard and beautiful trees, covered porch, newer water heater and a new roof installed in 2023. Please do not show without an appointment.

  21. 2023-12-31
    historical
  22. 2023-09-09
    price $205,000
  23. 2023-08-18
    price $220,000
  24. 2023-07-06
    status Active
  25. 2023-06-30
    historical
  26. 2023-01-16
    price $240,000
  27. 2023-01-08
    listed $255,000 Active
  28. 2018-03-22
    soldstatus $54,500
  29. 2014-12-19
    soldstatus $35,000 Sold
  30. 2014-11-21
    status Pending
  31. 2014-08-11
    price $38,900
  32. 2014-08-11
    listed $44,900 Active
  33. 2007-12-03
    soldstatus $120,000
  34. 2007-11-28
    historical
  35. 2007-11-27
    soldstatus $120,000
  36. 2007-06-28
    listed $120,000
  37. 2007-04-20
    historical
  38. 2006-12-06
    listed $114,900
  39. 2006-06-07
    soldstatus $85,000
  40. 1993-01-29
    soldstatus $20,000
  41. 1991-07-29
    soldstatus $40,000

ⓘ 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
$3,110 · $259/mo
Projected year-2 tax
$3,110 · $259/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 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
$21,617
− Mortgage interest
−$11,483
− Property taxes
−$3,110
− Insurance
−$1,025
− Repairs & maintenance
−$1,729
− Management
−$1,729
− Depreciation
−$5,964
Taxable loss
−$3,424
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$822
After-tax cash flow
$864/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)
65,729
Household income
$61,050
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
3605.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 43% Black 38% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Slovak 2% Hispanic 2% Italian 1%
Foreign-born
10% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 7% French/Haitian/Cajun 2% Tagalog/Filipino 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
▼ -314.81%
Current HPI
281.2688
Rent YoY
▲ 2.11%
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

+412.5% since first listed
29 events — show timeline
  • 2026-03-18 Price Changed $205,000 realMLS
  • 2026-02-09 Listed $207,000 realMLS
  • 2025-12-09 Listing Removed realMLS
  • 2025-08-20 Price Changed $210,000 realMLS
  • 2025-05-13 Price Changed $225,000 realMLS
  • 2025-03-18 Listed $235,000 realMLS
  • 2024-09-01 Listing Removed realMLS
  • 2024-04-05 Listed $215,000 realMLS
  • 2023-12-31 Listing Removed realMLS
  • 2023-09-09 Price Changed $205,000 realMLS
  • 2023-08-18 Price Changed $220,000 realMLS
  • 2023-07-06 Relisted realMLS
  • 2023-06-30 Listing Removed realMLS
  • 2023-01-16 Price Changed $240,000 realMLS
  • 2023-01-08 Listed $255,000 realMLS
  • 2018-03-22 Sold (Public Records) $54,500 Public Records
  • 2014-12-19 Sold (MLS) $35,000 realMLS
  • 2014-11-21 Pending realMLS
  • 2014-08-11 Listed $44,900 realMLS
  • 2014-08-11 Price Changed $38,900 realMLS
  • 2007-12-03 Sold (Public Records) $120,000 Public Records
  • 2007-11-28 Listing Removed realMLS
  • 2007-11-27 Sold (MLS) $120,000 realMLS
  • 2007-06-28 Listed $120,000 realMLS
  • 2007-04-20 Listing Removed realMLS
  • 2006-12-06 Listed $114,900 realMLS
  • 2006-06-07 Sold (Public Records) $85,000 Public Records
  • 1993-01-29 Sold (Public Records) $20,000 Public Records
  • 1991-07-29 Sold (Public Records) $40,000 Public Records

Property tax history

+12.7%/yr

Latest (2025): $3,110 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…