CashFlowRE
Sign in Sign up
75133 Pondside Ln
F Composite 32.58
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).

  • Appreciation +10.0/10.0
  • Schools +6.0/10.0
  • Cash flow +4.9/30.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.1/10.0
  • ARV discount +0.7/15.0
  • DSCR +0.0/10.0

$489,000

75133 Pondside Ln · Jacksonville, FL 32097
4 bd · 3.0 ba · 2,298 sqft · SingleFamily · 48 Days on market
Built 2022 7,405 sqft lot Est $425k · 15% over $135/mo HOA · 5% of rent

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

Listing remarks MLS

Welcome to refined living in the sought-after Lakeview community within The Tributary—a gated 55+ community. This Tivoli floor plan offers 4 bedrooms and 3 full baths, positioned to capture pond views & breathtaking sunsets. From the moment you enter you'll notice soaring ceilings, plantation shutters, crown moulding & wood-look tile throughout the main living spaces. The split-bedroom layout provides privacy for guests, including a well-appointed en-suite retreat, while maintaining a seamless flow for everyday living. The open-concept strikes the perfect balance of inviting and connected, yet offering distinct spaces such as a formal dining room & eat-in café. The gourmet kitchen is truly a standout - double ovens, a gas cooktop, a large center island, quartz counters, Portuguese tile backsplash and pull out drawers in the cabinets. Thoughtful upgrades continue - custom Closets by Design in every closet, an automatic shade on the living room slider & a 3-car garage complete with epoxy flooring & overhead storage. The primary suite is a private sanctuary. The primary bath boasts dual vanities, an expansive walk-in shower & a generous custom closet. Each guest bedroom is spacious ensuring comfort for family & visitors. Enjoy the beauty of Florida living with a screened in lanai positioned to take in water views & glowing evening skies. With a termite bond in place & barely lived in condition, this home has been impeccably maintained & thoughtfully enhanced at every turn. Residents of Lakeview enjoy a private clubhouse, heated pool, fitness center, pickle ball, & a billiards room - a resort-style experience just steps from home. Homeowners also have access to Tributary’s pool, gym, fitness room, dog park, & playground.

Key facts

  • Gated community
  • Crown moulding
  • Plantation shutters

Tags

LAKEVIEW COMMUNITYGATED COMMUNITYPOND VIEWSSOARING CEILINGSPLANTATION SHUTTERSCROWN MOULDING

Property features AI

Finance

  • HOA & community: Homeowners association with clubhouse, dog park, fitness center, gated community, and playground; Quarterly association fee; CDD fee applies

Exterior

  • Parking: 3-car garage
  • Security: Security gate
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence
  • Construction: Fiber cement and frame construction; Shingle roof
  • Exterior features: Pond frontage; Covered rear porch; Screened porch; Security gate; Community pool (not private)

Interior

  • Kitchen: Gas cooktop; Double oven; Microwave; Refrigerator; Kitchen island; Breakfast nook
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast nook; Ceiling fans; Kitchen island; Primary bathroom with shower (no tub); Split bedroom layout; Walk-in closet(s)
  • Laundry & utility: Washer and dryer included; Gas water heater; Tankless water heater

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 $489k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $283k (42.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (39.5% below list).
  • Recommended offer: $283k (42.1% 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.
  • Market conditions: Rents rising (+2.9%/yr); 601 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 38% 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 $52k of equity ($3k loan paydown + $49k 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 ~$84k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($474k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $423k; 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.
Recommended offer $283,052 (42.1% 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 48 days. Have you received any prior offers? Is the seller open to a 42% 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. 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. 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
0.61%
Cap rate
3.43%
Cash-on-cash
-10.22%
DSCR
0.55
GRM
13.8

CMA / ARV

ARV (on-the-fly)
$425,130
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
75263 Weathersford Pl 0.11mi 4/3.0 2,288 (-0%) 1mo $440,000 $192 93
75013 Pondside Ln 0.14mi 4/2.5 2,295 (-0%) 3mo $378,000 $165 89
75643 Sunberry Dr 0.52mi 4/3.0 2,298 (0%) 8mo $430,000 $187 69
75276 Pondside Ln 0.21mi 3/2.0 (-1) 2,126 (-8%) 2mo $390,000 $183 67
75586 Pondside Ln 0.09mi 3/3.0 (-1) 2,006 (-13%) 7mo $360,000 $179 64
75547 Cloverwood Ct 0.45mi 3/2.5 (-1) 2,370 (+3%) 3mo $430,000 $181 64
75570 Pondside Ln 0.09mi 3/3.0 (-1) 2,006 (-13%) 8mo $355,000 $177 63
75743 Spoonbill Ln 0.54mi 4/2.5 2,322 (+1%) 10mo $435,000 $187 63
75582 Blackbird Dr 0.55mi 3/2.5 (-1) 2,350 (+2%) 4mo $433,675 $185 60
75837 Pondside Ln 0.31mi 3/3.0 (-1) 2,006 (-13%) 2mo $420,000 $209 57
75767 Spoonbill Ln 0.56mi 4/3.0 2,006 (-13%) 2mo $412,500 $206 51
75556 Canterwood Dr 0.66mi 5/3.0 (+1) 2,640 (+15%) 1mo $465,000 $176 39

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

5-year hold
IRR
17.1%
Equity multiple
2.40×
Total profit
$191,835
Equity at exit
$440,530
10-year hold
IRR
16.2%
Equity multiple
5.55×
Total profit
$622,833
Equity at exit
$950,019

Cash invested: $136,920 (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 32097

Home prices YoY
19.5%
Rents YoY
2.9%
Active inventory
601
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$2,960 high interval (Pro) →
Mortgage (P&I)
$2,564
Tax from tax record
$601 /mo · $7,211/yr
Insurance
$204
HOA
$135
Vacancy / Maint / Mgmt
$622
Net cashflow
$-1,166

Break-even live

Break-even rent $4,435
Max offer price $283,052
Occupancy floor

Sensitivity live

Price -10% $-889 -5% $-1,027 +0% $-1,166 +5% $-1,304 +10% $-1,443
Rent -10% $-1,400 -5% $-1,283 +0% $-1,166 +5% $-1,049 +10% $-932
Rate -1.0pp $-920 -0.5pp $-1,041 base $-1,166 +0.5pp $-1,293 +1.0pp $-1,421

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
$122,250
Closing costs
$14,670
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
75470 Sunberry Dr Yulee, FL 5.0 4.0 2903 $3,150 $1.09 21d 1 0.69mi
75094 Fern Creek Dr Yulee, FL 4.0 2.0 2193 $2,495 $1.14 3d 1 1.40mi
75047 Brookwood Dr Yulee, FL 5.0 3.0 3300 $3,405 $1.03 5d 1 1.44mi
75094 Glenspring Way Yulee, FL 3.0 2.0 2055 $2,500 $1.22 25d 1 1.46mi
76195 Deerwood Dr Yulee, FL 4.0 2.5 2757 $2,475 $0.90 25d 1 1.47mi

HOA detail

Monthly dues
$135 · $1,620/yr
Likely covers
watergaspoolgymsecurity

Listing history 21 events

  1. 2026-06-21
    days on market $489,000 Active 48 DOM
  2. 2026-06-18
    days on market $489,000 Active 45 DOM
  3. 2026-06-17
    days on market $489,000 Active 44 DOM
  4. 2026-06-16
    days on market $489,000 Active 43 DOM
  5. 2026-06-15
    days on market $489,000 Active 42 DOM
  6. 2026-06-13
    days on market $489,000 Active 40 DOM
  7. 2026-06-13
    days on market $489,000 Active 39 DOM
  8. 2026-06-09
    days on market $489,000 Active 36 DOM
  9. 2026-06-08
    days on market $489,000 Active 35 DOM
  10. 2026-06-07
    days on market $489,000 Active 34 DOM
  11. 2026-06-05
    days on market $489,000 Active 31 DOM
  12. 2026-06-03
    days on market $489,000 Active 30 DOM
  13. 2026-06-02
    days on market $489,000 Active 29 DOM
  14. 2026-06-01
    days on market $489,000 Active 28 DOM
  15. 2026-05-31
    days on market $489,000 Active 27 DOM
  16. 2026-05-01
    listed $489,000 Active 1835-char remark
    Show marketing remark (1835 chars)

    Welcome to refined living in the sought-after Lakeview community within The Tributary—a gated 55+ community. This Tivoli floor plan offers 4 bedrooms and 3 full baths, positioned to capture pond views & breathtaking sunsets. From the moment you enter you'll notice soaring ceilings, plantation shutters, crown moulding & wood-look tile throughout the main living spaces. The split-bedroom layout provides privacy for guests, including a well-appointed en-suite retreat, while maintaining a seamless flow for everyday living. The open-concept strikes the perfect balance of inviting and connected, yet offering distinct spaces such as a formal dining room & eat-in café. The gourmet kitchen is truly a standout - double ovens, a gas cooktop, a large center island, quartz counters, Portuguese tile backsplash and pull out drawers in the cabinets. Thoughtful upgrades continue - custom Closets by Design in every closet, an automatic shade on the living room slider & a 3-car garage complete with epoxy flooring & overhead storage. The primary suite is a private sanctuary. The primary bath boasts dual vanities, an expansive walk-in shower & a generous custom closet. Each guest bedroom is spacious ensuring comfort for family & visitors. Enjoy the beauty of Florida living with a screened in lanai positioned to take in water views & glowing evening skies. With a termite bond in place & barely lived in condition, this home has been impeccably maintained & thoughtfully enhanced at every turn. Residents of Lakeview enjoy a private clubhouse, heated pool, fitness center, pickle ball, & a billiards room - a resort-style experience just steps from home. Homeowners also have access to Tributary’s pool, gym, fitness room, dog park, & playground.

  17. 2026-05-01
    listed $489,000 Active
    Show marketing remark (1835 chars)

    Welcome to refined living in the sought-after Lakeview community within The Tributary—a gated 55+ community. This Tivoli floor plan offers 4 bedrooms and 3 full baths, positioned to capture pond views & breathtaking sunsets. From the moment you enter you'll notice soaring ceilings, plantation shutters, crown moulding & wood-look tile throughout the main living spaces. The split-bedroom layout provides privacy for guests, including a well-appointed en-suite retreat, while maintaining a seamless flow for everyday living. The open-concept strikes the perfect balance of inviting and connected, yet offering distinct spaces such as a formal dining room & eat-in café. The gourmet kitchen is truly a standout - double ovens, a gas cooktop, a large center island, quartz counters, Portuguese tile backsplash and pull out drawers in the cabinets. Thoughtful upgrades continue - custom Closets by Design in every closet, an automatic shade on the living room slider & a 3-car garage complete with epoxy flooring & overhead storage. The primary suite is a private sanctuary. The primary bath boasts dual vanities, an expansive walk-in shower & a generous custom closet. Each guest bedroom is spacious ensuring comfort for family & visitors. Enjoy the beauty of Florida living with a screened in lanai positioned to take in water views & glowing evening skies. With a termite bond in place & barely lived in condition, this home has been impeccably maintained & thoughtfully enhanced at every turn. Residents of Lakeview enjoy a private clubhouse, heated pool, fitness center, pickle ball, & a billiards room - a resort-style experience just steps from home. Homeowners also have access to Tributary’s pool, gym, fitness room, dog park, & playground.

  18. 2022-12-08
    soldstatus $423,085 Sold 765-char remark
    Show marketing remark (765 chars)

    Ready in November!! Active Adult at Lakeview: Lennar Homes Tivoli floor plan: 4 beds, 3 baths, and 3 car garage. Everything's Included® features: Grey Cabs w/ White Quartz kitchen tops, 42'' cabinets, Frigidaire® stainless steel appliances: gas range/Oven, dishwasher, microwave, and refrigerator, washer & gas dryer, ceramic wood tile in wet areas and extended into family/dining/halls, gas water heater, screened lanai, window blinds throughout, sprinkler system,1 year builder warranty, dedicated customer service program and 24-hour emergency service. **Interior and exterior photos may not be the actual home and are to be used as representation of the home under construction. There may variances in home-sites, landscaping and exterior color

  19. 2022-10-03
    status Pending 765-char remark
    Show marketing remark (765 chars)

    Ready in November!! Active Adult at Lakeview: Lennar Homes Tivoli floor plan: 4 beds, 3 baths, and 3 car garage. Everything's Included® features: Grey Cabs w/ White Quartz kitchen tops, 42'' cabinets, Frigidaire® stainless steel appliances: gas range/Oven, dishwasher, microwave, and refrigerator, washer & gas dryer, ceramic wood tile in wet areas and extended into family/dining/halls, gas water heater, screened lanai, window blinds throughout, sprinkler system,1 year builder warranty, dedicated customer service program and 24-hour emergency service. **Interior and exterior photos may not be the actual home and are to be used as representation of the home under construction. There may variances in home-sites, landscaping and exterior color

  20. 2022-08-24
    listed $438,085 Active 765-char remark
    Show marketing remark (765 chars)

    Ready in November!! Active Adult at Lakeview: Lennar Homes Tivoli floor plan: 4 beds, 3 baths, and 3 car garage. Everything's Included® features: Grey Cabs w/ White Quartz kitchen tops, 42'' cabinets, Frigidaire® stainless steel appliances: gas range/Oven, dishwasher, microwave, and refrigerator, washer & gas dryer, ceramic wood tile in wet areas and extended into family/dining/halls, gas water heater, screened lanai, window blinds throughout, sprinkler system,1 year builder warranty, dedicated customer service program and 24-hour emergency service. **Interior and exterior photos may not be the actual home and are to be used as representation of the home under construction. There may variances in home-sites, landscaping and exterior color

  21. 2022-02-23
    soldstatus $3,603,900

ⓘ 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
$7,211 · $601/mo
Projected year-2 tax
$7,211 · $601/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
$35,517
− Mortgage interest
−$27,392
− Property taxes
−$7,211
− Insurance
−$2,445
− Repairs & maintenance
−$2,841
− Management
−$2,841
− HOA
−$1,620
− Depreciation
−$14,225
Taxable loss
−$23,059
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,534
After-tax cash flow
$-8,456/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

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

County
Nassau County · 67,729 people
City population
979,034
Metro
Jacksonville, FL
Population (ZIP)
26,700
Household income
$93,161
Rent vs Own
19.8% rent · 80.2% 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

Price history

-86.4% since first listed
6 events — show timeline
  • 2026-05-01 Listed $489,000 realMLS
  • 2026-05-01 Listed $489,000 AINCAR
  • 2022-12-08 Sold (MLS) $423,085 realMLS
  • 2022-10-03 Pending realMLS
  • 2022-08-24 Listed $438,085 realMLS
  • 2022-02-23 Sold (Public Records) $3,603,900 Public Records

Property tax history

+31.8%/yr

Latest (2025): $7,211 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…