65367 River Glen Pkwy · Jacksonville, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 7/10 · Major
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 8 days/yr
- Unhealthy air days in 30 yrs
- 10 days/yr
Risk factors via First Street. Map © Google.
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).
- Appreciation +10.0/10.0
- ARV discount +7.7/15.0
- Schools +6.0/10.0
- Cash flow +5.6/30.0
- Livability +4.2/5.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- 1% rule +1.4/10.0
- DSCR +0.0/10.0
$429,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Better than new and move-in ready, this beautifully upgraded pondfront home in sought-after River Glen offers nearly 2,500 sq ft of thoughtfully designed living space with premium finishes throughout. This spacious 5-bedroom, 3-bath home features quartz countertops, updated lighting and fixtures, upgraded hardware, customized pantry and storage solutions, and an open-concept layout ideal for everyday living and entertaining. Enjoy peaceful waterfront views from the extended patio on the fully fenced backyard. Additional upgrades include gutters, widened driveway space, and transferable termite bond coverage. Why wait on new construction or pay extra for upgrades after closing? This established home offers the finished product today in one of Yulee’s most convenient locations with quick access to Jacksonville, Kings Bay, Amelia Island, shopping, dining, and top-rated Nassau County schools.
Key facts
- Pond view
- Quartz countertops
- Upgraded sinks
Tags
Property features AI
Finance
- Other: Sidewalks in the community
- HOA & community: Community association with amenities (basketball court, children’s pool, clubhouse, fitness center, park, pickleball, playground, tennis courts); Association fee $125 annually (includes grounds maintenance); CDD fee applies
Exterior
- Parking: Attached 2-car garage with garage door opener
- Security: Smoke detectors
- Utilities: Public sewer; Water available; Electricity available; Cable available; Energy-efficient doors and windows
- Home design: Single-family residence; Two-story; Waterfront (pond)
- Construction: Fiber cement and frame construction; Shingle roof
- Exterior features: Covered front porch and patio; Patio; Pond on the property; Front and rear sprinkler systems; Concrete road access
Interior
- Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator; ENERGY STAR qualified water heater
- Bedrooms: 5 bedrooms (two-story home; upper level laundry)
- Flooring: Carpet; Vinyl
- Bathrooms: 3 full bathrooms
- Heating & cooling: Central heating (electric, zoned); Central air conditioning (electric, zoned)
- Interior features: Ceiling fans; Eat-in kitchen; Kitchen island; Open floorplan; Pantry; Primary bathroom with tub and shower; Smart home features; Smart thermostat; Split bedroom layout; Walk-in closets
- Laundry & utility: Washer hookup; Electric dryer hookup (upper level)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $430k.
Deal economics
- At list price, monthly cash flow is $-900 ($-11k/yr) — negative.
- To cash-flow at today's rent, offer at most $271k (37.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $277k (35.6% below list).
- Recommended offer: $271k (37.0% below list) — sets the bar for cash-flow.
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+.
- Nassau (town): math 74% / reading 65% proficiency, ranked #4 of 73 in FL (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Wildlight Elementary (math 90% / reading 80%, grade A+, #35 of 2,144 statewide, top 2%, 1,025 students, 34% FRL); Yulee Middle School (math 73% / reading 61%, grade A-, #80 of 571 statewide, top 14%, 1,202 students, 41% FRL); Yulee High School (math 52% / reading 54%, grade C-, #148 of 667 statewide, top 23%, 1,407 students, 35% FRL) — zoned schools at 37% FRL track the district average.
- Market conditions: Rents rising (+2.9%/yr); 601 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 953 units permitted in Nassau County in 2024 (24 in 5+ unit buildings).
- This rent runs 36% of the median local income ($93k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $46k of equity ($3k loan paydown + $43k appreciation (10.0% local appreciation)).
- Nassau County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$74k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 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.
- Current owner paid $370k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.64% ✗
- Cap rate
- 3.78%
- Cash-on-cash
- -8.97%
- DSCR
- 0.60
- GRM
- 12.9
CMA / ARV
- ARV (on-the-fly)
- $431,462
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 75274 Bridgewater Dr | 0.32mi | 5/3.0 | 2,494 (0%) | 4mo | $318,990 | $128 | 82 |
| 75754 Egret Landing Ct | 0.34mi | 5/3.0 | 2,511 (+1%) | 3mo | $434,000 | $173 | 80 |
| 77041 Cobblestone Dr | 0.29mi | 5/3.0 | 2,356 (-6%) | 5mo | $460,000 | $195 | 73 |
| 65627 Edgewater Dr | 0.36mi | 4/4.0 (-1) | 2,475 (-1%) | 1mo | $375,000 | $152 | 72 |
| 65704 Edgewater Dr | 0.27mi | 4/4.0 (-1) | 2,566 (+3%) | 2mo | $442,000 | $172 | 72 |
| 77170 Cobblestone Dr | 0.42mi | 4/3.0 (-1) | 2,416 (-3%) | 4mo | $365,000 | $151 | 67 |
| 65570 Bowfin Spring Ct | 0.10mi | 4/2.0 (-1) | 2,132 (-14%) | 5mo | $439,900 | $206 | 58 |
| 65506 River Glen Pkwy | 0.21mi | 4/2.0 (-1) | 2,160 (-13%) | 3mo | $400,000 | $185 | 56 |
| 78228 Duckwood Trl | 0.70mi | 5/3.0 | 2,696 (+8%) | 2mo | $510,000 | $189 | 53 |
| 65045 River Glen Pkwy | 0.61mi | 4/3.0 (-1) | 2,339 (-6%) | 6mo | $359,000 | $153 | 51 |
| 75394 Bridgewater Dr | 0.27mi | 4/2.0 (-1) | 2,129 (-15%) | 5mo | $355,000 | $167 | 50 |
| 75770 Egret Landing Ct | 0.34mi | 4/2.0 (-1) | 2,160 (-13%) | 6mo | $385,000 | $178 | 48 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 2.88% rent growth · sell at horizon
- IRR
- 18.0%
- Equity multiple
- 2.47×
- Total profit
- $176,612
- Equity at exit
- $387,288
- IRR
- 16.8%
- Equity multiple
- 5.69×
- Total profit
- $564,705
- Equity at exit
- $835,201
Cash invested: $120,372 (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
ZIP-level market 32097
- Home prices YoY
- 19.5%
- Rents YoY
- 2.9%
- Active inventory
- 601
- Price-to-rent
- 12.9×
Monthly cashflow live
- Estimated rent
- $2,767 high interval (Pro) →
- Mortgage (P&I)
- −$2,254
- Tax from tax record
- −$642 /mo · $7,702/yr
- Insurance
- −$179
- HOA
- −$10
- Vacancy / Maint / Mgmt
- −$581
- Net cashflow
- $-900
Break-even live
Sensitivity live
| Price | -10% $-656 | -5% $-778 | +0% $-900 | +5% $-1,021 | +10% $-1,143 |
|---|---|---|---|---|---|
| Rent | -10% $-1,118 | -5% $-1,009 | +0% $-900 | +5% $-790 | +10% $-681 |
| Rate | -1.0pp $-683 | -0.5pp $-790 | base $-900 | +0.5pp $-1,011 | +1.0pp $-1,124 |
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
- $107,475
- Closing costs
- $12,897
- 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 10 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 65303 River Glen Pkwy Yulee, FL | 4.0 | 2.0 | 2160 | $2,400 | $1.11 | 25d | 1 | 0.07mi |
| 70305 Winding River Dr Yulee, FL | 4.0 | 3.0 | 2042 | $2,500 | $1.22 | 25d | 1 | 0.18mi |
| 75075 Morning Glen Ct Yulee, FL | 4.0 | 2.0 | 1856 | $2,399 | $1.29 | 6d | 1 | 0.43mi |
| 75215 Fern Creek Dr Yulee, FL | 4.0 | 2.5 | 2898 | $2,900 | $1.00 | 16d | 1 | 0.44mi |
| 75008 Morning Glen Ct Yulee, FL | 4.0 | 2.0 | 1856 | $2,300 | $1.24 | 25d | 1 | 0.46mi |
| 65013 Lagoon Forest Dr Yulee, FL | 4.0 | 2.5 | 2245 | $2,800 | $1.25 | 12d | 1 | 0.63mi |
| 75094 Fern Creek Dr Yulee, FL | 4.0 | 2.0 | 2193 | $2,495 | $1.14 | 4d | 1 | 0.67mi |
| 75047 Brookwood Dr Yulee, FL | 5.0 | 3.0 | 3300 | $3,405 | $1.03 | 6d | 1 | 0.73mi |
| 76195 Deerwood Dr Yulee, FL | 4.0 | 2.5 | 2757 | $2,475 | $0.90 | 25d | 1 | 0.81mi |
| 75470 Sunberry Dr Yulee, FL | 5.0 | 4.0 | 2903 | $3,150 | $1.09 | 21d | 1 | 1.36mi |
HOA detail
- Monthly dues
- $10 · $120/yr
- Likely covers
- water
Listing history 15 events
-
2026-05-18$429,900 Active 907-char remark
Show marketing remark (907 chars)
Better than new and move-in ready, this beautifully upgraded pondfront home in sought-after River Glen offers nearly 2,500 sq ft of thoughtfully designed living space with premium finishes throughout. This spacious 5-bedroom, 3-bath home features quartz countertops, updated lighting and fixtures, upgraded hardware, customized pantry and storage solutions, and an open-concept layout ideal for everyday living and entertaining. Enjoy peaceful waterfront views from the extended patio on the fully fenced backyard. Additional upgrades include gutters, widened driveway space, and transferable termite bond coverage. Why wait on new construction or pay extra for upgrades after closing? This established home offers the finished product today in one of Yulee’s most convenient locations with quick access to Jacksonville, Kings Bay, Amelia Island, shopping, dining, and top-rated Nassau County schools.
-
2026-05-18$429,900 Active
Show marketing remark (907 chars)
Better than new and move-in ready, this beautifully upgraded pondfront home in sought-after River Glen offers nearly 2,500 sq ft of thoughtfully designed living space with premium finishes throughout. This spacious 5-bedroom, 3-bath home features quartz countertops, updated lighting and fixtures, upgraded hardware, customized pantry and storage solutions, and an open-concept layout ideal for everyday living and entertaining. Enjoy peaceful waterfront views from the extended patio on the fully fenced backyard. Additional upgrades include gutters, widened driveway space, and transferable termite bond coverage. Why wait on new construction or pay extra for upgrades after closing? This established home offers the finished product today in one of Yulee’s most convenient locations with quick access to Jacksonville, Kings Bay, Amelia Island, shopping, dining, and top-rated Nassau County schools.
-
2022-12-12soldstatus $370,000 Sold 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-12-12soldstatus $370,000 Closed
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-10-17status Pending 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-10-12price $373,990 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-10-12price $373,990
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-09-15price $383,990 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-08-31price $382,990 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-08-10price $389,990 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-08-03price $399,990 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-07-20status Active 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-04-01status Pending 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-03-28$414,990 Active 655-char remark
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
-
2022-03-28$383,990 Active
Show marketing remark (655 chars)
** Special Low Fixed Rate Financing for this Home when using our Preferred Lender. ** Welcome to River Glen! D.R. Horton is proud to build affordable Express Homes in this well-established Yulee neighborhood. Just off FL-200 and I-95, residents will enjoy quick access to Jacksonville and Amelia Island's world-renowned beaches. River Glen features open concept one and two-story home plans and homeowners have access to resort style amenities. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.
ⓘ 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
- $7,702 · $642/mo
- Projected year-2 tax
- $7,702 · $642/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 7/10 Severe
- 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 8 unhealthy d/yr today · 10 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
- $33,201
- − Mortgage interest
- −$24,081
- − Property taxes
- −$7,702
- − Insurance
- −$2,150
- − Repairs & maintenance
- −$2,656
- − Management
- −$2,656
- − HOA
- −$120
- − Depreciation
- −$12,506
- Taxable loss
- −$18,670
- Est. tax savings @ 24.0%
- +$4,481
- After-tax cash flow
- $-6,315/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
- Nassau
- NCES district ID
- 1201350
- Math proficiency
- 74% ▼ -2.00%
- Reading proficiency
- 65% ▼ -2.00%
- Median HH income
- $58,267
- Composite
- 59.79/100
- National rank
- #899
- State rank
- #4 of 73 in FL
Livability — Jacksonville
- Score
- 83/100
- State rank
- #50
- US rank
- #911
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Nassau County · 67,729 people
- City population
- 979,034
- Metro
- Jacksonville, FL
- Population (ZIP)
- 26,700
- Household income
- $93,161
- Rent vs Own
- Severe rent burden
- 404.0
Population outlook (Nassau County) Hauer SSP2
- Today (2025)
- 88,419 people
- By 2030
- 92,679 · +4.8%
- By 2040
- 99,257 · +12.3%
- By 2050
- 103,378 · +16.9%
- By 2075
- 109,726 · +24.1%
- By 2100
- 107,006 · +21.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (75%)
- Race & ethnicity
- White 75% Two or more races 9% Black 9% Hispanic / Latino 8% Asian 1% Native American 1%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2%
- Common ancestry
- Lithuanian 4% Italian 3% Romanian 2%
- Foreign-born
- 4% · Canada, Vietnam
- Languages at home
- 93% English-only · Spanish 5% Vietnamese 1%
Political lean MEDSL · Nassau
- 2024 margin
- Solid R (+46.9) · D 26.1% · R 73.1%
- 2008→2024 swing
- -3.1pp toward R · 2008: -43.8pp · 2024: -46.9pp
- All cycles
- 2024: R+46.9 2020: R+45.9 2016: R+50.2 2012: R+48.6 2008: R+43.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 49.35%
- Current HPI
- 301.9299
- Rent YoY
- ▲ 2.88%
- Metro
- Jacksonville, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+3.6% since first listed15 events — show timeline
- 2026-05-18 Listed $429,900 realMLS
- 2026-05-18 Listed $429,900 AINCAR
- 2022-12-12 Sold (MLS) $370,000 AINCAR
- 2022-12-12 Sold (MLS) $370,000 realMLS
- 2022-10-17 Pending — realMLS
- 2022-10-12 Price Changed $373,990 realMLS
- 2022-10-12 Price Changed $373,990 AINCAR
- 2022-09-15 Price Changed $383,990 realMLS
- 2022-08-31 Price Changed $382,990 realMLS
- 2022-08-10 Price Changed $389,990 realMLS
- 2022-08-03 Price Changed $399,990 realMLS
- 2022-07-20 Relisted — realMLS
- 2022-04-01 Pending — realMLS
- 2022-03-28 Listed $383,990 AINCAR
- 2022-03-28 Listed $414,990 realMLS
Property tax history
+29.3%/yrLatest (2025): $7,702 · +0.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…