CashFlowRE
Sign in Sign up
6507 Timmerman Ct
D+ Composite 46.68
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.9/30.0
  • Livability +4.2/5.0
  • 1% rule +4.0/10.0
  • Schools +3.9/10.0
  • DSCR +3.2/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

6507 Timmerman Ct · Jacksonville, FL 32244
4 bd · 3.0 ba · 1,531 sqft · SingleFamily public records · 70 Days on market
Built 2015 3,484 sqft lot Est $276k · 24% under $103/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This brand new townhome is a must see! From wood-like floors, brand new matching appliances and a beautiful kitchen, you will want to make this townhome your home! There are blinds and ceiling fans throughout. The 1 car garage offers covered and secured parking. Washer/dryer hook up.

Key facts

  • Easy access to i-295
  • Private backyard
  • Ample cabinet space

Tags

PRIVATE BACKYARDAMPLE CABINET SPACEEASY ACCESS TO I-295NEAR SHOPPING AND DINING

Property features AI

Finance

  • HOA & community: Homeowners association with a monthly fee of $103; Not a senior community

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public sewer; Cable available; Water connected; Sewer connected
  • Home design: Townhouse; Two levels; Attached property
  • Construction: Shingle roof
  • Exterior features: Asphalt road access

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Breakfast bar; Ceiling fan(s); Entrance foyer; Primary bathroom with tub and shower; Walk-in closet(s)

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 4-bed/3.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-93 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (9.7% below list).
  • Recommended offer: $190k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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 (+2.2%/yr); 349 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 37% of the median local income ($62k/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 70 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $130k; list at $210k implies a 61% 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 $189,561 (9.7% 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 70 days. Have you received any prior offers? Is the seller open to a 10% 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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.90%
Cap rate
5.76%
Cash-on-cash
-1.89%
DSCR
0.92
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$275,580
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6508 Timmerman Ct 0.04mi 3/2.5 (-1) 1,535 (+0%) 8mo $222,020 $145 84
7348 Ironside Dr W 0.25mi 3/2.0 (-1) 1,590 (+4%) 2mo $267,400 $168 71
7539 Mishkie Dr 0.57mi 3/2.0 (-1) 1,503 (-2%) 2mo $305,000 $203 60
6322 Townsend Rd 0.19mi 3/2.0 (-1) 1,406 (-8%) 12mo $245,000 $174 58
7137 Preston Pines Trl 0.43mi 4/2.0 1,648 (+8%) 12mo $300,000 $182 53
6776 Jammes Rd 0.56mi 4/2.0 1,652 (+8%) 9mo $269,900 $163 49
7002 Charmayn Rd 0.44mi 3/2.0 (-1) 1,451 (-5%) 15mo $265,000 $183 49
7525 Cliff Cottage Dr 0.54mi 3/2.0 (-1) 1,590 (+4%) 16mo $285,000 $179 46
7268 Preston Pines Trl 0.45mi 3/2.0 (-1) 1,310 (-14%) 2mo $245,000 $187 44
6619 Gentle Oaks Dr E 0.73mi 3/2.5 (-1) 1,466 (-4%) 14mo $268,300 $183 40
6782 Jammes Rd 0.54mi 3/2.0 (-1) 1,312 (-14%) 5mo $236,000 $180 38
6128 Bizier Rd 0.70mi 4/2.0 1,707 (+12%) 16mo $261,000 $153 31

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 · 2.25% rent growth · sell at horizon

5-year hold
IRR
-20.3%
Equity multiple
0.30×
Total profit
$-41,229
Equity at exit
$31,297
10-year hold
IRR
-15.1%
Equity multiple
0.17×
Total profit
$-48,786
Equity at exit
$18,148

Cash invested: $58,772 (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 32244

Home prices YoY
-17.8%
Rents YoY
2.2%
Active inventory
349
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,896 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$299 /mo · $3,590/yr
Insurance
$87
HOA
$103
Vacancy / Maint / Mgmt
$398
Net cashflow
$-93

Break-even live

Break-even rent $2,013
Max offer price $193,507
Occupancy floor 100%

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
$52,475
Closing costs
$6,297
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
7178 Cypress Cove Rd #25 Jacksonville, FL 3.0 2.0 1875 $2,000 $1.07 24d 1 0.44mi
7485 Cliff Cottage Dr Jacksonville, FL 3.0 2.0 1724 $1,750 $1.02 24d 1 0.51mi
7472 Mishkie Dr Jacksonville, FL 3.0 2.0 1884 $1,965 $1.04 3d 1 0.58mi
7634 Fanning Dr Jacksonville, FL 4.0 2.0 1658 $1,850 $1.12 24d 1 0.59mi
7557 Cliff Cottage Dr Jacksonville, FL 3.0 2.0 1480 $1,875 $1.27 24d 1 0.59mi
7377 Benes Trl Jacksonville, FL 4.0 2.0 1861 $2,250 $1.21 24d 1 0.63mi
6648 Gentle Oaks Dr E Jacksonville, FL 3.0 2.0 1412 $1,690 $1.20 2d 1 0.68mi
6637 Gentle Oaks Dr E Jacksonville, FL 3.0 2.0 1158 $1,695 $1.46 24d 1 0.68mi
6637 Gentle Oaks Dr E Jacksonville, FL 3.0 2.0 1158 $1,695 $1.46 16d 1 0.68mi
7565 Westland Oaks Dr Jacksonville, FL 3.0 2.0 1317 $2,000 $1.52 15d 1 0.68mi
7350 Blanding Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 872 $1,637 $1.88 2d 23 0.69mi
7610 Blanding Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 880 $1,300 $1.48 15d 1 0.75mi
6038 Bizier Rd Unit 6036 Jacksonville, FL 3.0 2.0 1975 $1,745 $0.88 15d 1 0.78mi
6371 Collins Rd Jacksonville, FL 3.0 1.0–2.0 1010 $1,981 $1.96 2d 40 0.83mi
6985 Ortega Woods Dr Unit 8 Jacksonville, FL 3.0 2.0 1157 $1,350 $1.17 2d 1 0.90mi
6099 Maggies Cir #101 Jacksonville, FL 3.0 2.0 1335 $1,650 $1.24 17d 1 0.91mi
6105 Maggies Cir Jacksonville, FL 2.0–3.0 2.0 1121 $1,445 $1.29 17d 2 0.92mi
6105 Maggies Cir #115 Jacksonville, FL 3.0 2.0 1335 $1,425 $1.07 2d 1 0.92mi
6478 Silk Leaf Ln Jacksonville, FL 3.0 2.0 1682 $1,985 $1.18 24d 1 0.94mi
6094 Maggies Cir #107 Jacksonville, FL 3.0 2.0 1335 $1,425 $1.07 15d 1 0.95mi
6111 Maggies Cir #107 Jacksonville, FL 3.0 2.0 1335 $1,350 $1.01 24d 1 0.97mi
7740 Plantation Bay Dr Jacksonville, FL 1.0–3.0 1.0–2.0 927 $1,776 $1.92 3d 17 0.97mi
5900 Townsend Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1177 $1,699 $1.44 3d 12 0.98mi
6112 Maggies Cir #108 Jacksonville, FL 3.0 2.0 1335 $1,375 $1.03 24d 1 0.98mi
6945 Morse Ave Jacksonville, FL 2.0–4.0 2.0 1169 $1,716 $1.47 15d 1 1.01mi
6051 Maggies Cir #107 Jacksonville, FL 3.0 2.0 1335 $1,400 $1.05 21d 1 1.02mi
6063 Maggies Cir Jacksonville, FL 2.0–3.0 2.0 1121 $1,350 $1.20 16d 2 1.04mi
6063 Maggies Cir #110 Jacksonville, FL 3.0 2.0 1335 $1,350 $1.01 4d 1 1.05mi
6869 Southern Oaks Dr W Jacksonville, FL 3.0 2.0 1660 $1,861 $1.12 14d 1 1.07mi
5726 Ovella Rd Jacksonville, FL 3.0 2.0 1579 $1,650 $1.04 24d 1 1.10mi
7379 Edenfield Park Rd Jacksonville, FL 3.0 2.5 2215 $2,000 $0.90 21d 1 1.14mi
6500 Lake Gray Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 972 $1,819 $1.87 2d 9 1.16mi
6931 Cane Grass Ln E Jacksonville, FL 3.0 2.0 2100 $2,300 $1.10 4d 1 1.19mi
7390 Overland Park Blvd Jacksonville, FL 3.0 2.0 1648 $1,970 $1.20 4d 1 1.19mi
7559 Ginger Tea Trl W Jacksonville, FL 3.0 2.0 1437 $1,695 $1.18 17d 1 1.25mi
6983 Lafayette Park Dr Jacksonville, FL 4.0 2.0 1854 $1,916 $1.03 14d 1 1.25mi
6428 Hannah Stables Dr Jacksonville, FL 3.0 2.0 1613 $1,800 $1.12 2d 1 1.27mi
7835 Longhorn Cir E Jacksonville, FL 3.0 2.0 1218 $1,955 $1.61 4d 1 1.28mi
6970 Tree Frog Ct Jacksonville, FL 3.0 2.0 1282 $1,725 $1.35 24d 1 1.28mi
6850 Rhapsody Rd Jacksonville, FL 3.0 2.5 1970 $1,995 $1.01 24d 1 1.29mi

HOA detail

Monthly dues
$103 · $1,236/yr

Listing history 21 events

  1. 2026-06-18
    days on market $209,900 Active 70 DOM
  2. 2026-06-17
    days on market $209,900 Active 69 DOM
  3. 2026-06-16
    days on market $209,900 Active 68 DOM
  4. 2026-06-15
    days on market $209,900 Active 67 DOM
  5. 2026-06-13
    days on market $209,900 Active 64 DOM
  6. 2026-06-10
    days on market $209,900 Active 61 DOM
  7. 2026-06-08
    days on market $209,900 Active 60 DOM
  8. 2026-06-07
    days on market $209,900 Active 59 DOM
  9. 2026-06-05
    days on market $209,900 Active 56 DOM
  10. 2026-06-03
    days on market $209,900 Active 55 DOM
  11. 2026-06-02
    days on market $209,900 Active 54 DOM
  12. 2026-06-01
    days on market $209,900 Active 53 DOM
  13. 2026-05-31
    days on market $209,900 Active 52 DOM
  14. 2026-05-22
    status Active
  15. 2026-05-02
    status Pending
  16. 2026-03-31
    price $212,500
  17. 2026-03-20
    listed $215,000 Active
  18. 2016-06-30
    soldstatus $130,000 Sold 284-char remark
    Show marketing remark (284 chars)

    This brand new townhome is a must see! From wood-like floors, brand new matching appliances and a beautiful kitchen, you will want to make this townhome your home! There are blinds and ceiling fans throughout. The 1 car garage offers covered and secured parking. Washer/dryer hook up.

  19. 2016-06-02
    listed $130,000 284-char remark
    Show marketing remark (284 chars)

    This brand new townhome is a must see! From wood-like floors, brand new matching appliances and a beautiful kitchen, you will want to make this townhome your home! There are blinds and ceiling fans throughout. The 1 car garage offers covered and secured parking. Washer/dryer hook up.

  20. 2016-06-02
    historical 284-char remark
    Show marketing remark (284 chars)

    This brand new townhome is a must see! From wood-like floors, brand new matching appliances and a beautiful kitchen, you will want to make this townhome your home! There are blinds and ceiling fans throughout. The 1 car garage offers covered and secured parking. Washer/dryer hook up.

  21. 2013-01-04
    soldstatus $70,000

ⓘ 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
$3,590 · $299/mo
Projected year-2 tax
$3,590 · $299/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 4/10 Moderate
  • 🌡 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$22,747
− Mortgage interest
−$11,758
− Property taxes
−$3,590
− Insurance
−$1,050
− Repairs & maintenance
−$1,820
− Management
−$1,820
− HOA
−$1,236
− Depreciation
−$6,106
Taxable loss
−$4,631
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,111
After-tax cash flow
$-2/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)
63,592
Household income
$62,204
Rent vs Own
43.7% rent · 56.3% own
Severe rent burden
2799.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Black 35% Hispanic / Latino 15% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 3%
Common ancestry
Hispanic 1% Lithuanian 1% Romanian 1%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 9% Tagalog/Filipino 3% French/Haitian/Cajun 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
▼ -64.22%
Current HPI
296.5375
Rent YoY
▲ 2.25%
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

+203.6% since first listed
8 events — show timeline
  • 2026-05-22 Relisted realMLS
  • 2026-05-02 Pending realMLS
  • 2026-03-31 Price Changed $212,500 realMLS
  • 2026-03-20 Listed $215,000 realMLS
  • 2016-06-30 Sold (MLS) $130,000 realMLS
  • 2016-06-02 Listing Removed realMLS
  • 2016-06-02 Listed $130,000 realMLS
  • 2013-01-04 Sold (Public Records) $70,000 Public Records

Property tax history

+40.5%/yr

Latest (2025): $3,590 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…