CashFlowRE
Sign in Sign up
1519 W 6th St
B- Composite 65.24
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 +26.1/30.0
  • ARV discount +10.2/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.6/10.0
  • 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

$105,000

1519 W 6th St · Jacksonville, FL 32209
3 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 177 Days on market
Built 1926 4,356 sqft lot Est $112k · 6% under

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

Listing remarks MLS

Handyman Special. Great Opportunity to fixup and rent or flip.

Key facts

  • Central location
  • 4,356 sq ft lot
  • Built 1926

Tags

ESTABLISHED NEIGHBORHOODCENTRAL LOCATIONGENERATE RENTAL INCOMEPOTENTIAL FOR UPGRADES

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence; One level (entry level: 1)
  • Construction: Frame construction; Shingle roof
  • Exterior features: Front porch; Chain link fencing; City street frontage on asphalt road

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Eat-in kitchen; Primary bathroom with tub and shower; Partially furnished
  • Laundry & utility: In-unit laundry with washer hookup and 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/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.0% 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.
  • Market conditions: Rents rising (+1.8%/yr); 394 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $1,219/mo this rent would consume 48% 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 $726 of loan paydown is wiped out by about $3k 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 177 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 23y ago; this cycle's ask is 18% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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 $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 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 1926 — 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. 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.
  7. 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.
  8. 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
1.16%
Cap rate
9.32%
Cash-on-cash
10.82%
DSCR
1.48
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$111,725
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1519 8th St W 0.20mi 3/1.0 996 (-3%) 0mo $20,000 $20 86
1550 W 2nd St 0.29mi 3/2.0 972 (-5%) 2mo $123,500 $127 72
1116 Fairfax St 0.49mi 3/1.0 1,000 (-2%) 2mo $173,017 $173 71
1731 W 12th St 0.53mi 2/1.0 (-1) 1,026 (+0%) 4mo $40,000 $39 67
1725 Seminary St 0.58mi 3/1.0 996 (-3%) 3mo $88,000 $88 66
1314 Rushing St 0.20mi 3/2.0 1,147 (+12%) 4mo $183,000 $160 64
1480 N Myrtle Ave N 0.27mi 2/1.0 (-1) 916 (-11%) 2mo $60,000 $66 63
1327 7th St W 0.25mi 3/2.0 1,152 (+12%) 2mo $215,017 $187 62
1783 W 10th St 0.50mi 3/2.0 1,084 (+6%) 3mo $211,020 $195 60
1526 W 14th St 0.53mi 3/1.0 916 (-11%) 3mo $95,000 $104 56
1404 W 18th St 0.72mi 3/1.0 1,120 (+9%) 2mo $80,000 $71 49
2715 Myrtle Ave N 0.74mi 2/1.0 (-1) 900 (-12%) 3mo $98,000 $109 38

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
-1.4%
Equity multiple
0.95×
Total profit
$-1,579
Equity at exit
$15,656
10-year hold
IRR
7.0%
Equity multiple
1.50×
Total profit
$14,584
Equity at exit
$9,078

Cash invested: $29,400 (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 32209

Home prices YoY
-22.1%
Rents YoY
1.8%
Active inventory
394
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$103 /mo · $1,241/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$265

Break-even live

Break-even rent $883
Max offer price $105,000
Occupancy floor 73%

Sensitivity live

Price -10% $324 -5% $295 +0% $265 +5% $235 +10% $206
Rent -10% $169 -5% $217 +0% $265 +5% $313 +10% $361
Rate -1.0pp $318 -0.5pp $292 base $265 +0.5pp $238 +1.0pp $210

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
$26,250
Closing costs
$3,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1478 W 5th St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 5d 1 0.07mi
1478 W 5th St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 24d 1 0.07mi
1460 W 5th St Unit 1 Jacksonville, FL 2.0 1.0 700 $850 $1.21 12d 1 0.09mi
1537 7th St W Unit B Jacksonville, FL 3.0 1.0 950 $1,050 $1.11 24d 1 0.13mi
1537 W 7th St Jacksonville, FL 3.0 1.0 950 $1,050 $1.11 8d 1 0.13mi
1570 Mc Conihe St Unit B Jacksonville, FL 2.0 1.0 714 $875 $1.23 24d 1 0.18mi
1437 Prince St Unit 1437 Jacksonville, FL 2.0 1.0 700 $1,120 $1.60 24d 1 0.18mi
1355 Grothe St Jacksonville, FL 4.0 1.0 1312 $1,350 $1.03 18d 1 0.19mi
1640 W 4th St Unit 1 Jacksonville, FL 4.0 2.0 1119 $1,675 $1.50 20d 1 0.23mi
1538 Ella St Unit 1 Jacksonville, FL 2.0 1.0 700 $1,100 $1.57 24d 1 0.25mi
1464 N Myrtle Ave Jacksonville, FL 2.0 1.0 1136 $1,400 $1.23 24d 1 0.26mi
1666 Myrtle Ave N Unit 1666 Jacksonville, FL 2.0 1.0 700 $925 $1.32 24d 1 0.27mi
1376 Prince St Jacksonville, FL 2.0 1.0 800 $1,050 $1.31 8d 1 0.27mi
1358 Prince St Jacksonville, FL 3.0 2.5 1044 $1,350 $1.29 24d 1 0.30mi
1358 Prince St Jacksonville, FL 3.0 3.5 1044 $1,350 $1.29 22d 1 0.30mi
1710 W 2nd St Unit A Jacksonville, FL 2.0 1.0 939 $800 $0.85 24d 1 0.38mi
1788 W 5th St Jacksonville, FL 3.0 2.0 948 $1,295 $1.37 24d 1 0.38mi
1470 Windle St Jacksonville, FL 3.0 2.0 1170 $1,425 $1.22 15d 1 0.40mi
1783 W 3rd St Jacksonville, FL 3.0 1.0 816 $650 $0.80 24d 1 0.40mi
1230 W 3rd St Jacksonville, FL 2.0 1.0 750 $950 $1.27 24d 3 0.40mi
844 Tyler St Unit 1 Jacksonville, FL 2.0 1.0 800 $900 $1.12 8d 1 0.42mi
1740 W 9th St Jacksonville, FL 4.0 2.0 1148 $1,285 $1.12 21d 1 0.42mi
1448 Union St W Jacksonville, FL 3.0 1.0 958 $1,200 $1.25 24d 1 0.43mi
1539 Union St W Jacksonville, FL 3.0 1.5 1000 $1,144 $1.14 14d 1 0.45mi
1545 Union St W Jacksonville, FL 3.0 2.0 1253 $1,400 $1.12 3d 1 0.46mi
1425 Morgan St Jacksonville, FL 2.0 1.0 850 $650 $0.76 4d 1 0.48mi
1607 Logan St Jacksonville, FL 4.0 2.0 1232 $1,800 $1.46 24d 1 0.51mi
1657 Union St W Unit 1 Jacksonville, FL 2.0 1.0 700 $1,050 $1.50 2d 1 0.52mi
1319 Woods St Jacksonville, FL 3.0 2.0 1103 $1,221 $1.11 24d 1 0.53mi
1866 W 6th St Jacksonville, FL 3.0 1.0 1064 $1,120 $1.05 4d 1 0.57mi
1776 Spires Ave Unit 2 Jacksonville, FL 2.0 1.0 800 $1,125 $1.41 5d 1 0.57mi
1454 Francis St Jacksonville, FL 3.0 2.0 1084 $1,243 $1.15 24d 1 0.59mi
1046 W 8th St Jacksonville, FL 2.0 1.0 750 $900 $1.20 24d 1 0.61mi
1525 W 15th St Jacksonville, FL 3.0 1.0 1100 $1,245 $1.13 24d 1 0.62mi
1934 Ella St Jacksonville, FL 3.0 1.0 1045 $1,095 $1.05 21d 1 0.62mi
1320 Francis St Jacksonville, FL 2.0 2.0 1003 $1,095 $1.09 24d 1 0.63mi
1024 8th St W Jacksonville, FL 2.0 1.0 816 $950 $1.16 24d 1 0.63mi
1911 W 3rd St Jacksonville, FL 3.0 1.0 912 $1,050 $1.15 5d 1 0.63mi
1751 Broadway Ave Jacksonville, FL 2.0 1.0 1000 $1,525 $1.52 5d 1 0.63mi
2306 Fairfax St Unit 3 Jacksonville, FL 2.0 1.0 700 $650 $0.93 24d 1 0.64mi

Listing history 44 events

  1. 2026-06-10
    days on market $105,000 Active 177 DOM
  2. 2026-06-08
    days on market $105,000 Active 176 DOM
  3. 2026-06-08
    days on market $105,000 Active 175 DOM
  4. 2026-06-03
    days on market $105,000 Active 171 DOM
  5. 2026-06-02
    days on market $105,000 Active 170 DOM
  6. 2026-06-01
    days on market $105,000 Active 169 DOM
  7. 2026-05-31
    days on market $105,000 Active 168 DOM
  8. 2026-05-14
    price $110,000
  9. 2026-05-08
    status Active
  10. 2026-05-06
    historical
  11. 2026-04-15
    status Active
  12. 2026-03-24
    historical
  13. 2026-03-18
    price $112,500
  14. 2026-03-12
    price $115,000
  15. 2026-02-09
    status Active
  16. 2025-12-01
    historical
  17. 2025-12-01
    price $119,000
  18. 2025-11-18
    price $77,000
  19. 2025-11-13
    price $78,000
  20. 2025-11-04
    price $79,000
  21. 2025-10-28
    price $80,000
  22. 2025-10-09
    price $85,000
  23. 2025-10-04
    status Active
  24. 2025-10-03
    historical Active Under Contract
  25. 2025-09-30
    price $88,000
  26. 2025-09-11
    listed $89,000 Active
  27. 2025-08-26
    soldstatus $1,750,000
  28. 2025-08-26
    soldstatus $1,750,000
  29. 2025-04-29
    soldstatus $958,345
  30. 2016-10-27
    historical
  31. 2016-03-14
    listed $22,000
  32. 2014-05-14
    historical 63-char remark
    Show marketing remark (63 chars)

    Handyman Special. Great Opportunity to fixup and rent or flip.

  33. 2013-10-16
    listed $17,000 63-char remark
    Show marketing remark (63 chars)

    Handyman Special. Great Opportunity to fixup and rent or flip.

  34. 2008-07-14
    historical
  35. 2007-11-14
    listed $60,000
  36. 2005-08-22
    historical
  37. 2005-08-10
    soldstatus $51,050
  38. 2005-05-30
    historical
  39. 2005-02-27
    listed $79,900
  40. 2005-02-08
    listed $49,900
  41. 2004-03-11
    historical
  42. 2004-01-29
    soldstatus $27,650
  43. 2003-12-13
    listed $29,900
  44. 1998-01-21
    soldstatus $14,200

ⓘ 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
$1,241 · $103/mo
Projected year-2 tax
$1,241 · $103/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
$14,624
− Mortgage interest
−$5,882
− Property taxes
−$1,241
− Insurance
−$525
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$3,055
Taxable income
$1,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$380
After-tax cash flow
$2,800/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

+674.6% since first listed
37 events — show timeline
  • 2026-05-14 Price Changed $110,000 realMLS
  • 2026-05-08 Relisted realMLS
  • 2026-05-06 Listing Removed realMLS
  • 2026-04-15 Relisted realMLS
  • 2026-03-24 Listing Removed realMLS
  • 2026-03-18 Price Changed $112,500 realMLS
  • 2026-03-12 Price Changed $115,000 realMLS
  • 2026-02-09 Relisted realMLS
  • 2025-12-01 Price Changed $119,000 realMLS
  • 2025-12-01 Listing Removed realMLS
  • 2025-11-18 Price Changed $77,000 realMLS
  • 2025-11-13 Price Changed $78,000 realMLS
  • 2025-11-04 Price Changed $79,000 realMLS
  • 2025-10-28 Price Changed $80,000 realMLS
  • 2025-10-09 Price Changed $85,000 realMLS
  • 2025-10-04 Relisted realMLS
  • 2025-10-03 Contingent realMLS
  • 2025-09-30 Price Changed $88,000 realMLS
  • 2025-09-11 Listed $89,000 realMLS
  • 2025-08-26 Sold (Public Records) $1,750,000 Public Records
  • 2025-08-26 Sold (Public Records) $1,750,000 Public Records
  • 2025-04-29 Sold (Public Records) $958,345 Public Records
  • 2016-10-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-03-14 Listed $22,000 Stellar MLS as Distributed by MLS Grid
  • 2014-05-14 Listing Removed realMLS
  • 2013-10-16 Listed $17,000 realMLS
  • 2008-07-14 Listing Removed realMLS
  • 2007-11-14 Listed $60,000 realMLS
  • 2005-08-22 Listing Removed realMLS
  • 2005-08-10 Sold (MLS) $51,050 realMLS
  • 2005-05-30 Listing Removed realMLS
  • 2005-02-27 Listed $79,900 realMLS
  • 2005-02-08 Listed $49,900 realMLS
  • 2004-03-11 Listing Removed realMLS
  • 2004-01-29 Sold (MLS) $27,650 realMLS
  • 2003-12-13 Listed $29,900 realMLS
  • 1998-01-21 Sold (Public Records) $14,200 Public Records

Property tax history

+10.2%/yr

Latest (2025): $1,241 · +29.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…