CashFlowRE
Sign in Sign up
8946 6th Ave
F Composite 33.74
Why this score? — see what drove the F 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 +13.9/30.0
  • DSCR +4.2/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$185,000

8946 6th Ave · Jacksonville, FL 32208
3 bd · 2.0 ba · 1,196 sqft · SingleFamily public records · 24 Days on market
Built 1988 4,791 sqft lot Est $158k · 17% over

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

Listing remarks

Welcome home to this beautifully remodeled 3-bedroom, 2-bath block stucco home nestled in the desirable Riverview neighborhood! Offering 1,196 sq ft of refreshed living space, this charming property combines modern updates with timeless durability. Step inside to discover a stylish remodeled interior featuring updated finishes, an inviting layout, and bright living spaces designed for comfortable everyday living. The spacious kitchen flows seamlessly into the main living areas, creating the ideal setting for entertaining family and friends. Enjoy peace of mind with a roof replaced in 2013, plus the convenience of city water and septic. Built in 1988, this home offers solid block constructio

Key facts

  • 4,791 sq ft lot
  • Garage
  • Built 1988

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached garage (1 car); On-street parking; Off-street parking
  • Utilities: Septic tank; Electricity connected; Water connected; Sewer connected
  • Home design: Single family residence; One level, entry at level 1
  • Construction: Block and stucco construction; Shingle roof
  • Exterior features: Back yard with wood fencing; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fans; Eat-in kitchen; Primary bathroom with tub and shower
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry area in garage

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 $185k.

Deal economics

  • At list price, monthly cash flow is $22 ($263/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 $145k (21.4% below list).
  • Recommended offer: $145k (21.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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); Jean Ribault Middle School (math 28% / reading 24%, grade F, #506 of 571 statewide, top 89%, 679 students, 78% FRL); Jean Ribault High School (math 22% / reading 25%, grade F, #533 of 667 statewide, top 80%, 1,385 students, 71% FRL) — zoned schools average 67% FRL vs 49% district-wide (17 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 soft (-1.4%/yr); 294 active listings in the ZIP; 38 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).
  • This rent runs 42% of the median local income ($41k/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 24 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $185k implies a 274% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $145,397 (21.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.79%
Cap rate
6.44%
Cash-on-cash
0.51%
DSCR
1.02
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$157,872
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9027 5th Ave 0.11mi 3/2.0 1,209 (+1%) 2mo $243,020 $201 92
9124 5th Ave 0.20mi 3/1.0 1,220 (+2%) 2mo $180,000 $148 81
8956 5th Ave 0.05mi 3/1.0 1,284 (+7%) 4mo $80,000 $62 78
9062 2nd Ave 0.23mi 2/2.0 (-1) 1,232 (+3%) 2mo $149,900 $122 78
8951 6th Ave 0.03mi 2/1.0 (-1) 1,122 (-6%) 3mo $108,000 $96 77
9070 3rd Ave 0.20mi 3/2.0 1,300 (+9%) 1mo $170,000 $131 76
9224 10th Ave 0.37mi 4/2.0 (+1) 1,170 (-2%) 0mo $169,000 $144 74
1819 Clyde St 0.48mi 3/1.0 1,204 (+1%) 3mo $137,000 $114 70
9166 3rd Ave 0.30mi 4/2.0 (+1) 1,352 (+13%) 3mo $178,000 $132 57
8608 2nd Ave 0.41mi 3/2.0 1,045 (-13%) 4mo $155,000 $148 57
6805 Restlawn Dr 0.71mi 3/2.0 1,134 (-5%) 2mo $139,999 $123 56
1436 Forest Hills Rd 0.72mi 3/1.0 1,322 (+10%) 0mo $182,000 $138 44

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.6%
Equity multiple
0.36×
Total profit
$-32,913
Equity at exit
$27,584
10-year hold
IRR
-17.5%
Equity multiple
0.16×
Total profit
$-43,618
Equity at exit
$15,995

Cash invested: $51,800 (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 32208

Home prices YoY
-33.6%
Rents YoY
-1.4%
Active inventory
294
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,454 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$79 /mo · $953/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$22

Break-even live

Break-even rent $1,426
Max offer price $185,000
Occupancy floor 93%

Sensitivity live

Price -10% $127 -5% $74 +0% $22 +5% $-30 +10% $-83
Rent -10% $-93 -5% $-35 +0% $22 +5% $79 +10% $137
Rate -1.0pp $115 -0.5pp $69 base $22 +0.5pp $-26 +1.0pp $-75

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
$46,250
Closing costs
$5,550
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9017 6th Ave Jacksonville, FL 2.0 1.0 1038 $1,098 $1.06 25d 1 0.09mi
9032 8th Ave Jacksonville, FL 3.0 2.0 1300 $1,500 $1.15 25d 1 0.13mi
9050 7th Ave Jacksonville, FL 3.0 1.0 896 $1,485 $1.66 25d 1 0.13mi
9037 6th Ave Jacksonville, FL 3.0 2.0 1156 $1,400 $1.21 25d 1 0.14mi
8973 4th Ave Jacksonville, FL 3.0 2.0 1230 $1,438 $1.17 16d 1 0.15mi
8721 4th Ave Jacksonville, FL 3.0 1.5 1344 $1,399 $1.04 25d 1 0.26mi
8918 1st Ave Jacksonville, FL 3.0 2.0 1435 $1,321 $0.92 18d 1 0.26mi
9131 4th Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 23d 1 0.27mi
8663 5th Ave Jacksonville, FL 2.0 1.0 720 $1,045 $1.45 25d 1 0.28mi
9141 12th Ave Jacksonville, FL 3.0 2.0 1209 $1,598 $1.32 22d 1 0.34mi
8642 2nd Ave Jacksonville, FL 3.0 2.0 1074 $1,245 $1.16 3d 1 0.37mi
9279 6th Ave Jacksonville, FL 3.0 2.0 1150 $1,245 $1.08 6d 1 0.38mi
8617 3rd Ave Jacksonville, FL 3.0 1.0 1048 $1,200 $1.15 12d 1 0.39mi
9148 13th Ave Jacksonville, FL 3.0 1.0 1126 $1,136 $1.01 5d 1 0.40mi
8910 Adams Ave Jacksonville, FL 4.0 2.0 1250 $1,225 $0.98 4d 1 0.40mi
9124 Adams Ave Jacksonville, FL 3.0 3.0 1207 $1,800 $1.49 25d 1 0.45mi
9346 10th Ave Jacksonville, FL 3.0 1.0 985 $1,825 $1.85 25d 1 0.50mi
9131 Jefferson Ave Jacksonville, FL 3.0 1.0 910 $1,350 $1.48 5d 1 0.53mi
3015 Lansdell Dr Jacksonville, FL 3.0 1.0 1150 $1,350 $1.17 25d 1 0.57mi
1975 Rugby Rd Jacksonville, FL 2.0 1.0 992 $1,100 $1.11 9d 1 0.59mi
3250 Soutel Dr Jacksonville, FL 3.0 2.0 1352 $1,525 $1.13 25d 1 0.65mi
2389 Hilly Rd Jacksonville, FL 3.0 1.0 908 $1,650 $1.82 25d 1 0.71mi
3344 Soutel Dr Jacksonville, FL 3.0 1.0 1142 $1,325 $1.16 25d 1 0.78mi
9565 Carbondale Dr W Unit B Jacksonville, FL 3.0 2.0 1400 $2,000 $1.43 25d 1 0.84mi
2534 Aubrey Ave Jacksonville, FL 4.0 2.0 759 $1,250 $1.65 25d 1 0.91mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 25d 1 0.93mi
2312 Palmdale St Jacksonville, FL 3.0 2.0 972 $1,231 $1.27 25d 1 0.93mi
1021 Lake Forest Blvd Jacksonville, FL 3.0 1.0 1393 $1,290 $0.93 4d 1 0.97mi
8253 Lexington Dr Jacksonville, FL 3.0 1.0 910 $1,330 $1.46 25d 1 1.05mi
915 Wayne St Jacksonville, FL 4.0 2.0 1220 $1,313 $1.08 4d 1 1.07mi
912 Saratoga Blvd Jacksonville, FL 3.0 1.0 930 $1,250 $1.34 25d 1 1.08mi
2818 Palmdale St Jacksonville, FL 4.0 2.5 1484 $1,900 $1.28 25d 1 1.10mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 16d 1 1.18mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 25d 1 1.18mi
3848 Soutel Dr Jacksonville, FL 3.0 2.0 1230 $1,541 $1.25 9d 1 1.19mi
1000 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 949 $1,684 $1.77 4d 9 1.42mi
8516 Bermuda Rd Jacksonville, FL 3.0 2.0 1492 $1,625 $1.09 22d 1 1.42mi
5903 Droad St Jacksonville, FL 3.0 1.0 1161 $1,400 $1.21 4d 1 1.43mi

Listing history 17 events

  1. 2026-06-21
    days on market $185,000 Active 24 DOM
  2. 2026-06-18
    days on market $185,000 Active 21 DOM
  3. 2026-06-17
    days on market $185,000 Active 20 DOM
  4. 2026-06-16
    days on market $185,000 Active 19 DOM
  5. 2026-06-15
    days on market $185,000 Active 18 DOM
  6. 2026-06-13
    days on market $185,000 Active 16 DOM
  7. 2026-06-13
    pricedays on market $185,000 Active 15 DOM
  8. 2026-06-10
    days on market $190,000 Active 12 DOM
  9. 2026-06-08
    days on market $190,000 Active 11 DOM
  10. 2026-06-07
    days on market $190,000 Active 10 DOM
  11. 2026-06-05
    days on market $190,000 Active 7 DOM
  12. 2026-06-03
    days on market $190,000 Active 6 DOM
  13. 2026-06-02
    days on market $190,000 Active 5 DOM
  14. 2026-06-01
    days on market $190,000 Active 4 DOM
  15. 2026-05-31
    days on market $190,000 Active 3 DOM
  16. 2026-05-28
    listed $190,000 Active
  17. 1988-06-01
    soldstatus $49,500

ⓘ 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
$953 · $79/mo
Projected year-2 tax
$1,536 · $128/mo
Expected delta
+$582/yr (+$49/mo · 61.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% 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 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
$17,448
− Mortgage interest
−$10,363
− Property taxes
−$953
− Insurance
−$925
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$5,382
Taxable loss
−$2,967
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$712
After-tax cash flow
$975/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)
32,699
Household income
$41,324
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1765.0

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 (77%)
Race & ethnicity
Black 77% White 16% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -110.56%
Current HPI
217.9706
Rent YoY
▼ -1.36%
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

+283.8% since first listed
2 events — show timeline
  • 2026-05-28 Listed $190,000 realMLS
  • 1988-06-01 Sold (Public Records) $49,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $953 · +23.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…