CashFlowRE
Sign in Sign up
500 Running Woods St
D Composite 43.01
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 +12.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • 1% rule +4.5/10.0
  • DSCR +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

500 Running Woods St · Oakleaf Plantation, FL 32065
3 bd · 2.5 ba · 1,107 sqft · SingleFamily public records · 231 Days on market
Built 2023 1,306 sqft lot $130/mo HOA · 7% of rent ↓ 21% since listing

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

Listing remarks MLS

Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

Key facts

  • Easy access
  • Community amenities
  • Tennis courts

Tags

SMART HOME TECHNOLOGYENERGY EFFICIENT FEATURESCOMMUNITY AMENITIESTENNIS COURTSPLAYGROUNDEASY ACCESS

Property features AI

Finance

  • HOA & community: Community amenities include basketball court, clubhouse, playground, and tennis courts; Monthly association fee of $130; CDD fee applies

Exterior

  • Parking: Assigned parking
  • Security: Smoke detector(s)
  • Utilities: Electricity connected; Water connected
  • Home design: Townhouse; Attached property; Used as multifamily or single-family residential
  • Construction: Fiber cement and frame construction; Shingle roof
  • Exterior features: Covered rear porch; Community pool and community spa; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Breakfast bar; Kitchen island; Pantry; Walk-in closet(s); Smoke detector(s)
  • Laundry & utility: In-unit laundry; Washer hookup; Electric dryer hookup; Laundry located on upper level

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/2.5-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-21 ($-247/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (5.3% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.2% vs local median 4.0% in Oakleaf Plantation — 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 70/100 on livability (#446 in FL) — a middle-class / working-renter tenant base. Strengths: employment 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: Plantation Oaks Elementary School (math 60% / reading 61%, grade B-, #664 of 2,144 statewide, top 32%, 938 students, 48% FRL); Oakleaf Junior High (math 50% / reading 54%, grade C+, #217 of 571 statewide, top 40%, 1,118 students, 46% FRL); Oakleaf High School (math 47% / reading 53%, grade D+, #175 of 667 statewide, top 27%, 2,371 students, 36% FRL).
  • Market conditions: Rents rising (+3.7%/yr); 217 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 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 $1k of loan paydown is wiped out by about $6k 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 231 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $16k (7%) 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; 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 $175,120 (12.0% 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 231 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
0.95%
Cap rate
6.17%
Cash-on-cash
-0.44%
DSCR
0.98
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.73% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.42×
Total profit
$-32,051
Equity at exit
$29,672
10-year hold
IRR
-6.3%
Equity multiple
0.58×
Total profit
$-23,337
Equity at exit
$17,206

Cash invested: $55,720 (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 32065

Home prices YoY
-25.6%
Rents YoY
3.7%
Active inventory
217
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,885 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$253 /mo · $3,035/yr
Insurance
$83
HOA
$130
Vacancy / Maint / Mgmt
$396
Net cashflow
$-21

Break-even live

Break-even rent $1,911
Max offer price $195,369
Occupancy floor 96%

Sensitivity live

Price -10% $92 -5% $36 +0% $-21 +5% $-77 +10% $-133
Rent -10% $-169 -5% $-95 +0% $-21 +5% $54 +10% $128
Rate -1.0pp $80 -0.5pp $30 base $-21 +0.5pp $-72 +1.0pp $-125

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
$49,750
Closing costs
$5,970
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
3978 Oak Mill Rd Orange Park, FL 2.0 2.5 1109 $1,595 $1.44 24d 1 0.07mi
448 Running Woods St Unit 1 Orange Park, FL 3.0 2.5 1333 $1,850 $1.39 24d 1 0.07mi
3972 Village View Ln Orange Park, FL 2.0 2.5 1109 $1,695 $1.53 24d 1 0.07mi
3996 Village View Ln Orange Park, FL 2.0 2.0 918 $1,524 $1.66 4d 1 0.08mi
607 Crystal Way Orange Park, FL 3.0 2.5 1440 $1,725 $1.20 4d 1 0.09mi
513 Spanish Oaks Way Orange Park, FL 2.0 2.5 1109 $1,600 $1.44 17d 1 0.09mi
785 Oakleaf Plantation Pkwy Orange Park, FL 2.0–3.0 2.0 1430 $1,800 $1.26 24d 1 0.33mi
785 Oakleaf Plantation Pkwy Orange Park, FL 2.0–3.0 2.0 1430 $1,800 $1.26 2d 2 0.33mi
575 Oakleaf Plantation Pkwy Orange Park, FL 1.0–2.0 1.0–2.0 1016 $2,300 $2.26 4d 7 0.53mi
575 Oakleaf Plantation Pkwy Orange Park, FL 1.0–2.0 1.0–2.0 1016 $2,300 $2.26 2d 7 0.53mi
575 Oakleaf Plantation Pkwy Orange Park, FL 1.0–2.0 1.0–2.0 969 $2,300 $2.37 24d 6 0.53mi
4123 Pebble Brooke Cir Orange Park, FL 3.0 2.0 1334 $2,045 $1.53 2d 1 1.22mi
250 Cherry Ridge Dr Jacksonville, FL 1.0–3.0 1.0–2.0 1088 $1,753 $1.61 3d 14 1.36mi
824 Integra Park Dr Middleburg, FL 1.0–3.0 1.0–2.0 1047 $2,258 $2.16 2d 10 1.46mi

HOA detail

Monthly dues
$130 · $1,560/yr

Listing history 27 events

  1. 2026-06-18
    days on market $199,000 Active 231 DOM
  2. 2026-06-17
    days on market $199,000 Active 230 DOM
  3. 2026-06-16
    days on market $199,000 Active 229 DOM
  4. 2026-06-15
    days on market $199,000 Active 228 DOM
  5. 2026-06-13
    days on market $199,000 Active 226 DOM
  6. 2026-06-13
    days on market $199,000 Active 225 DOM
  7. 2026-06-09
    days on market $199,000 Active 222 DOM
  8. 2026-06-08
    days on market $199,000 Active 221 DOM
  9. 2026-06-07
    days on market $199,000 Active 220 DOM
  10. 2026-06-03
    days on market $199,000 Active 216 DOM
  11. 2026-06-02
    days on market $199,000 Active 215 DOM
  12. 2026-06-01
    days on market $199,000 Active 214 DOM
  13. 2026-05-31
    days on market $199,000 Active 213 DOM
  14. 2025-11-22
    price $199,000
  15. 2025-11-07
    price $209,000
  16. 2025-10-30
    listed $215,000 Active
  17. 2023-01-31
    soldstatus $211,990 Sold 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  18. 2022-12-21
    status Pending 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  19. 2022-12-08
    price $216,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  20. 2022-11-30
    price $218,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  21. 2022-11-16
    price $221,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  22. 2022-10-20
    price $219,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  23. 2022-10-20
    status Active 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  24. 2022-07-14
    historical 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  25. 2022-07-08
    price $240,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  26. 2022-06-22
    price $245,990 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

  27. 2022-06-17
    listed $250,990 Active 469-char remark
    Show marketing remark (469 chars)

    Welcome to Towering Oaks! Open concept two-story townhomes feature all the latest smart home technology and energy-efficient features. Fantastic shopping and dining is right around the corner at the Oakleaf Town Center. The First Coast Expressway makes for a quick and convenient commute to all major interstates in Jacksonville. For more information and to get started on your new home journey, please call or visit our Model Home. * Photos are of the Model Home

ⓘ 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
$3,035 · $253/mo
Projected year-2 tax
$3,035 · $253/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 · 4 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
$22,616
− Mortgage interest
−$11,147
− Property taxes
−$3,035
− Insurance
−$995
− Repairs & maintenance
−$1,809
− Management
−$1,809
− HOA
−$1,560
− Depreciation
−$5,789
Taxable loss
−$3,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$847
After-tax cash flow
$600/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 — Oakleaf Plantation

Score
70/100
State rank
#446
US rank
#8083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oakleaf Plantation, FL
County
Clay County · 208,450 people
City population
40,366
Metro
Jacksonville, FL
Population (ZIP)
41,578
Household income
$97,455
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1129.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Black 20% Hispanic / Latino 15% Two or more races 15% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 5% Cuban 3%
Common ancestry
Lithuanian 4% Romanian 2% Portuguese 2%
Foreign-born
8% · Canada, China
Languages at home
88% English-only · Spanish 7% Tagalog/Filipino 3% Other Asian/Pacific 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
▼ -95.13%
Current HPI
276.5987
Rent YoY
▲ 3.73%
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

-20.7% since first listed
14 events — show timeline
  • 2025-11-22 Price Changed $199,000 realMLS
  • 2025-11-07 Price Changed $209,000 realMLS
  • 2025-10-30 Listed $215,000 realMLS
  • 2023-01-31 Sold (MLS) $211,990 realMLS
  • 2022-12-21 Pending realMLS
  • 2022-12-08 Price Changed $216,990 realMLS
  • 2022-11-30 Price Changed $218,990 realMLS
  • 2022-11-16 Price Changed $221,990 realMLS
  • 2022-10-20 Price Changed $219,990 realMLS
  • 2022-10-20 Relisted realMLS
  • 2022-07-14 Listing Removed realMLS
  • 2022-07-08 Price Changed $240,990 realMLS
  • 2022-06-22 Price Changed $245,990 realMLS
  • 2022-06-17 Listed $250,990 realMLS

Property tax history

+45.9%/yr

Latest (2025): $3,035 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…