🏷️ Likely Rental
2846 Circle Ridge Dr · Lakeside, FL
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.76%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- 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 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 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).
- Cash flow +15.0/30.0
- ARV discount +7.5/15.0
- Schools +5.1/10.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Rent growth +3.4/5.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$5,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
Key facts
- 2 garage spots
- Built 1984
- Listed 8 days
Property features AI
Finance
- Other: Directions: Blanding Blvd south to right on Foxridge, left on Circle Ridge to Foxridge by the lake, right on Circle Ridge
Exterior
- Parking: 2-car garage
- Home design: Residential property
- Exterior features: Lot approximately 0.35 acre; Zoned SFR
Interior
- Bathrooms: 2 full bathrooms; 1 half bathroom
- Interior features: One-story layout
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $5k.
Deal economics
- At list price, monthly cash flow is $2k ($21k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $5k).
- Cap rate 433.6% vs local median 4.7% in Lakeside — 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 68/100 on livability (#505 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools 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.
- Market conditions: Rents rising (+3.7%/yr); 217 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 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 $35 of loan paydown is wiped out by about $150 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.
- At projected returns (-3.0% appreciation + 3.7% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 sale attempts since 11y 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.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo.
- Climate carrying-cost: major flood risk; 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.
Questions for the listing agent
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- 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
- 45.95% ✓
- Cap rate
- 433.60%
- Cash-on-cash
- 1526.09%
- DSCR
- 68.90
- GRM
- 0.2
CMA / ARV
- ARV (on-the-fly)
- $425,662
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2880 Circle Ridge Dr | 0.20mi | 4/3.0 | 2,315 (-3%) | 2mo | $415,000 | $179 | 82 |
| 2852 Circle Ridge Dr | 0.05mi | 5/3.0 (+1) | 2,434 (+2%) | 8mo | $460,000 | $189 | 80 |
| 2894 Circle Ridge Dr | 0.24mi | 4/2.5 | 2,242 (-6%) | 3mo | $390,000 | $174 | 77 |
| 2494 Stonebridge Dr | 0.21mi | 3/2.0 (-1) | 2,294 (-4%) | 0mo | $353,000 | $154 | 77 |
| 2911 Circle Ridge Dr | 0.20mi | 4/3.0 | 2,568 (+8%) | 8mo | $425,000 | $165 | 69 |
| 946 Cedar Ridge Ct | 0.13mi | 4/3.0 | 2,092 (-12%) | 8mo | $475,000 | $227 | 65 |
| 3064 Moody Ave | 0.66mi | 3/2.0 (-1) | 2,315 (-3%) | 3mo | $450,000 | $194 | 56 |
| 2527 Bottomridge Dr | 0.61mi | 4/3.0 | 2,188 (-8%) | 3mo | $281,500 | $129 | 54 |
| 2305 Locustwood Ct | 0.44mi | 5/2.5 (+1) | 2,635 (+11%) | 9mo | $427,000 | $162 | 49 |
| 985 Sweetwood Ct | 0.58mi | 4/2.0 | 2,065 (-13%) | 2mo | $369,900 | $179 | 47 |
| 2453 Charwood Ct | 0.54mi | 5/3.5 (+1) | 2,648 (+11%) | 3mo | $475,000 | $179 | 44 |
| 3068 Moody Ave | 0.70mi | 3/2.5 (-1) | 2,108 (-11%) | 6mo | $566,000 | $269 | 39 |
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 · 3.73% rent growth · sell at horizon
- IRR
- —
- Equity multiple
- 79.66×
- Total profit
- $110,129
- Equity at exit
- $746
- IRR
- —
- Equity multiple
- 175.18×
- Total profit
- $243,851
- Equity at exit
- $432
Cash invested: $1,400 (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
ZIP-level market 32065
- Home prices YoY
- -25.6%
- Rents YoY
- 3.7%
- Active inventory
- 217
- Price-to-rent
- 0.2×
Monthly cashflow live
- Estimated rent
- $2,297 high interval (Pro) →
- Mortgage (P&I)
- −$26
- Tax est. 1.5%
- −$6 /mo · $75/yr
- Insurance
- −$2
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$482
- Net cashflow
- $1,714
Break-even live
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
- $1,250
- Closing costs
- $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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2391 Stonebridge Dr Orange Park, FL | 3.0 | 2.0 | 1848 | $1,816 | $0.98 | 23d | 1 | 0.36mi |
| 589 Robert Livingston St Orange Park, FL | 4.0 | 2.0 | 1754 | $2,019 | $1.15 | 10d | 1 | 0.37mi |
| 579 Charles Pinckney St Orange Park, FL | 3.0 | 2.0 | 1634 | $1,985 | $1.21 | 23d | 1 | 0.42mi |
| 543 Charles Pinckney St Orange Park, FL | 3.0 | 2.0 | 1779 | $1,850 | $1.04 | 23d | 1 | 0.53mi |
| 2375 Kirkwall St Orange Park, FL | 3.0 | 2.0 | 1646 | $1,850 | $1.12 | 23d | 1 | 0.71mi |
| 3150 Highland Grove Dr Orange Park, FL | 4.0 | 3.0 | 1987 | $2,300 | $1.16 | 10d | 1 | 0.80mi |
| 603 Thornwood Ln Orange Park, FL | 5.0 | 3.0 | 3066 | $3,750 | $1.22 | 23d | 1 | 1.46mi |
| 2048 Pompano Pkwy Orange Park, FL | 4.0 | 2.0 | 1904 | $1,300 | $0.68 | 23d | 1 | 1.47mi |
Listing history 15 events
-
2026-06-03days on market $5,000 Active 9 DOM
-
2026-06-02days on market $5,000 Active 8 DOM
-
2026-06-01days on market $5,000 Active 7 DOM
-
2026-05-31days on market $5,000 Active 6 DOM
-
2026-05-25$5,000 Active
-
2025-05-21historical
-
2025-05-19$180,000 New
-
2015-07-24soldstatus $218,000
-
2015-07-17soldstatus $218,000 Sold 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
2015-06-22status Pending 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
2015-06-04historical Active - Contingent 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
2015-05-30status Active 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
2015-05-22historical Active - Contingent 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
2015-05-15$225,000 Active 612-char remark
Show marketing remark (612 chars)
Expect to be impressed with this meticulously maintained brick home with 2378 square feet of living space and a sparkling in-ground pool. New roof 2012, updated kitchen & baths with granite and seamless glass shower, lots of closet storgage, wood burning fireplace, spacious family room with cathedral ceiling, formal dining & living, crown molding throughout, ceramic tile and laminate flooring. Screened porch overlooks your backyard oasis with refreshing pool and private mature tree landscape. New windows 2011, recent HVAC & water heater, sprinkler system and so much more - see documents tab.
-
1990-06-19soldstatus $140,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 9/10 Extreme 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
- $27,570
- − Mortgage interest
- −$280
- − Property taxes
- −$75
- − Insurance
- −$822
- − Repairs & maintenance
- −$2,206
- − Management
- −$2,206
- − Depreciation
- −$145
- Taxable income
- $21,835
- Est. tax owed @ 24.0%
- −$5,240
- After-tax cash flow
- $15,327/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 — Lakeside
- Score
- 68/100
- State rank
- #505
- US rank
- #9341
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Lakeside, FL
- County
- Clay County · 208,450 people
- Metro
- Jacksonville, FL
- Population (ZIP)
- 41,578
- Household income
- $97,455
- Rent vs 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-96.5% since first listed11 events — show timeline
- 2026-05-25 Listed $5,000 NFMLS
- 2025-05-21 Listing Removed — GAMLS
- 2025-05-19 Listed $180,000 GAMLS
- 2015-07-24 Sold (Public Records) $218,000 Public Records
- 2015-07-17 Sold (MLS) $218,000 realMLS
- 2015-06-22 Pending — realMLS
- 2015-06-04 Contingent — realMLS
- 2015-05-30 Relisted — realMLS
- 2015-05-22 Contingent — realMLS
- 2015-05-15 Listed $225,000 realMLS
- 1990-06-19 Sold (Public Records) $140,900 Public Records
Property tax history
+11.6%/yrLatest (2025): $6,228 · +7.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…