CashFlowRE
Sign in Sign up
2846 Circle Ridge Dr 🏷️ Likely Rental
D+ Composite 46.91
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

2846 Circle Ridge Dr · Lakeside, FL 32065
4 bd · 2.5 ba · 2,378 sqft · SingleFamily public records · 9 Days on market
Built 1984

🖨 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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $5,000 price doesn't fit this home's estimated sale value (~$425,662) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $5,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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

5-year hold
IRR
Equity multiple
79.66×
Total profit
$110,129
Equity at exit
$746
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $128
Max offer price $5,000
Occupancy floor 20%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-03
    days on market $5,000 Active 9 DOM
  2. 2026-06-02
    days on market $5,000 Active 8 DOM
  3. 2026-06-01
    days on market $5,000 Active 7 DOM
  4. 2026-05-31
    days on market $5,000 Active 6 DOM
  5. 2026-05-25
    listed $5,000 Active
  6. 2025-05-21
    historical
  7. 2025-05-19
    listed $180,000 New
  8. 2015-07-24
    soldstatus $218,000
  9. 2015-07-17
    soldstatus $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.

  10. 2015-06-22
    status 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.

  11. 2015-06-04
    historical 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.

  12. 2015-05-30
    status 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.

  13. 2015-05-22
    historical 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.

  14. 2015-05-15
    listed $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.

  15. 1990-06-19
    soldstatus $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
combined federal + state — saved on this device
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

Amenities F Commute F Cost of living A+ Crime B Employment C+ Housing A+ Health & safety F User ratings A-

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
27.5% rent · 72.5% 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

Price history

-96.5% since first listed
11 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%/yr

Latest (2025): $6,228 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…