CashFlowRE
Sign in Sign up
606 E 60th St
D Composite 43.56
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 +19.9/30.0
  • DSCR +6.3/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,000

606 E 60th St · Jacksonville, FL 32208
3 bd · 1.0 ba · 856 sqft · SingleFamily public records · 145 Days on market
Built 1926 8,712 sqft lot Est $104k · 34% over

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

Listing remarks MLS

GREAT INVESTMENT PROPERTY, TENANT HAS OCCUPIED THE HOME FOR 10 YEARS.

Key facts

  • 2021 roof
  • Double lot
  • New ac system

Tags

DOUBLE LOTNEW AC SYSTEM2021 ROOFNEW SINKNEW COUNTERTOPSSANDED HARDWOOD FLOORS

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Additional/other parking
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence; One story
  • Construction: Frame construction; Other construction materials; Shingle roof
  • Exterior features: Front porch; Split-possible lot; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood flooring; Fireplace (1)
  • Laundry & utility: Washer hookup; 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 $139k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (3.7% below list).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 soft (-1.4%/yr); 291 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • This rent runs 39% of the median local income ($41k/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 $961 of loan paydown is wiped out by about $4k 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 145 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y ago; this cycle's ask has dropped $26k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $139k implies a 303% gain — meaningful room to come down on a strong offer.

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 $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 145 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. 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
0.96%
Cap rate
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$103,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7120 Buffalo Ave 0.09mi 2/1.0 (-1) 832 (-3%) 8mo $141,017 $169 80
607 E 60th St 0.02mi 2/1.0 (-1) 892 (+4%) 13mo $53,000 $59 76
7503 Wilder Ave 0.32mi 2/1.0 (-1) 840 (-2%) 3mo $50,300 $60 74
81 E 61st St 0.31mi 2/1.0 (-1) 848 (-1%) 6mo $40,000 $47 74
617 E 57th St 0.17mi 2/1.0 (-1) 772 (-10%) 7mo $136,000 $176 65
535 E 61st St 0.11mi 3/2.0 980 (+14%) 11mo $138,000 $141 57
299 E 48th St 0.55mi 2/1.0 (-1) 792 (-8%) 1mo $66,500 $84 56
231 E 48th St 0.59mi 3/1.0 950 (+11%) 1mo $143,900 $151 53
457 E 45th St 0.65mi 2/1.0 (-1) 911 (+6%) 2mo $85,000 $93 52
7536 Wakefield Ave 0.34mi 3/2.0 979 (+14%) 14mo $116,500 $119 44
161 W 65th St 0.64mi 2/1.0 (-1) 780 (-9%) 8mo $94,762 $121 44
257 E 47th St 0.62mi 2/1.0 (-1) 948 (+11%) 12mo $165,000 $174 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-11.5%
Equity multiple
0.59×
Total profit
$-15,763
Equity at exit
$20,725
10-year hold
IRR
-7.0%
Equity multiple
0.61×
Total profit
$-15,198
Equity at exit
$12,018

Cash invested: $38,920 (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 32208

Home prices YoY
-33.6%
Rents YoY
-1.4%
Active inventory
291
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,339 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$103 /mo · $1,235/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$168

Break-even live

Break-even rent $1,126
Max offer price $139,000
Occupancy floor 82%

Sensitivity live

Price -10% $247 -5% $207 +0% $168 +5% $129 +10% $89
Rent -10% $62 -5% $115 +0% $168 +5% $221 +10% $274
Rate -1.0pp $238 -0.5pp $203 base $168 +0.5pp $132 +1.0pp $95

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
$34,750
Closing costs
$4,170
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7140 Buffalo Ave Jacksonville, FL 2.0 1.0 832 $1,321 $1.59 24d 1 0.11mi
525 E 60th St Jacksonville, FL 3.0 2.0 1120 $1,471 $1.31 24d 1 0.14mi
814 E 60th St Jacksonville, FL 2.0 1.0 981 $1,199 $1.22 2d 1 0.16mi
841 E 60th St Jacksonville, FL 3.0 1.0 954 $1,225 $1.28 24d 1 0.20mi
8027 Floyd St Jacksonville, FL 2.0 1.5 935 $1,300 $1.39 3d 1 0.26mi
7525 Oakwood St Jacksonville, FL 3.0 1.0 945 $1,375 $1.46 15d 1 0.39mi
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 3d 1 0.55mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 11d 1 0.62mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 8d 1 0.67mi
481 E 44th St Jacksonville, FL 2.0 1.0 668 $899 $1.35 24d 1 0.70mi
92 W 55th St Jacksonville, FL 2.0 1.0 624 $845 $1.35 21d 1 0.71mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 21d 1 0.79mi
222 E 43rd St Jacksonville, FL 2.0 1.0 840 $946 $1.13 24d 1 0.85mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 5d 1 0.99mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 14d 1 1.01mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 24d 1 1.02mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,385 $1.24 5d 1 1.03mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 24d 69 1.05mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 20d 1 1.05mi
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 3d 1 1.06mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 8d 1 1.09mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 3d 1 1.15mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 24d 1 1.15mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 8d 1 1.17mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 24d 1 1.20mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 5d 1 1.22mi
22 W 38th St Jacksonville, FL 2.0 1.0 800 $1,100 $1.38 24d 1 1.26mi
4918 N Pearl St Jacksonville, FL 2.0 1.0 850 $895 $1.05 24d 1 1.30mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 21d 1 1.30mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 8d 1 1.33mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 2d 1 1.39mi
511 Ivy St Jacksonville, FL 2.0 1.0 900 $995 $1.11 24d 1 1.40mi
1305 E 30th St Jacksonville, FL 2.0 1.0 859 $1,150 $1.34 24d 1 1.42mi
609 E 30th St Jacksonville, FL 2.0 2.0 818 $1,138 $1.39 24d 1 1.42mi
3747 Peachtree St Jacksonville, FL 3.0 2.0 1082 $1,410 $1.30 4d 1 1.49mi

Listing history 28 events

  1. 2026-06-18
    days on market $139,000 Active 145 DOM
  2. 2026-06-17
    days on market $139,000 Active 144 DOM
  3. 2026-06-16
    days on market $139,000 Active 143 DOM
  4. 2026-06-15
    days on market $139,000 Active 142 DOM
  5. 2026-06-10
    days on market $139,000 Active 136 DOM
  6. 2026-06-08
    days on market $139,000 Active 135 DOM
  7. 2026-06-07
    days on market $139,000 Active 134 DOM
  8. 2026-06-03
    days on market $139,000 Active 130 DOM
  9. 2026-06-02
    days on market $139,000 Active 129 DOM
  10. 2026-06-01
    days on market $139,000 Active 128 DOM
  11. 2026-05-31
    days on market $139,000 Active 127 DOM
  12. 2026-04-24
    price $149,000
  13. 2026-03-25
    price $154,000
  14. 2026-02-23
    price $159,000
  15. 2026-02-23
    price $160,000
  16. 2026-01-24
    listed $165,000 Active
  17. 2021-09-13
    soldstatus $34,500 Sold 69-char remark
    Show marketing remark (69 chars)

    GREAT INVESTMENT PROPERTY, TENANT HAS OCCUPIED THE HOME FOR 10 YEARS.

  18. 2021-08-14
    status Pending 69-char remark
    Show marketing remark (69 chars)

    GREAT INVESTMENT PROPERTY, TENANT HAS OCCUPIED THE HOME FOR 10 YEARS.

  19. 2021-07-19
    listed $59,000 Active 69-char remark
    Show marketing remark (69 chars)

    GREAT INVESTMENT PROPERTY, TENANT HAS OCCUPIED THE HOME FOR 10 YEARS.

  20. 2011-08-31
    historical 162-char remark
    Show marketing remark (162 chars)

    READY TO MOVE IN OR RENT. COULD BE MADE INTO 3 BEDROOM EASILY. INSIDE LAUNDRY, DETACHED GARAGE, AND DOUBLE LOT. IT DOESN'T GET ANY BETTER THAN THIS FOR UNDER 20K.

  21. 2011-07-27
    listed $16,900 162-char remark
    Show marketing remark (162 chars)

    READY TO MOVE IN OR RENT. COULD BE MADE INTO 3 BEDROOM EASILY. INSIDE LAUNDRY, DETACHED GARAGE, AND DOUBLE LOT. IT DOESN'T GET ANY BETTER THAN THIS FOR UNDER 20K.

  22. 2011-06-07
    historical
  23. 2010-06-07
    listed $15,000
  24. 2009-11-03
    historical
  25. 2009-10-28
    soldstatus $10,000
  26. 2009-08-26
    listed $10,900
  27. 1988-03-01
    soldstatus $20,400
  28. 1987-11-01
    soldstatus $15,000

ⓘ 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
$1,235 · $103/mo
Projected year-2 tax
$1,235 · $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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 4/10 Moderate 6 unhealthy d/yr today · 6 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
$16,069
− Mortgage interest
−$7,786
− Property taxes
−$1,235
− Insurance
−$695
− Repairs & maintenance
−$1,286
− Management
−$1,286
− Depreciation
−$4,044
Taxable loss
−$262
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$63
After-tax cash flow
$2,080/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)
32,699
Household income
$41,324
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1765.0

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 (77%)
Race & ethnicity
Black 77% White 16% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 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
▼ -110.56%
Current HPI
217.9706
Rent YoY
▼ -1.36%
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

+893.3% since first listed
17 events — show timeline
  • 2026-04-24 Price Changed $149,000 realMLS
  • 2026-03-25 Price Changed $154,000 realMLS
  • 2026-02-23 Price Changed $159,000 realMLS
  • 2026-02-23 Price Changed $160,000 realMLS
  • 2026-01-24 Listed $165,000 realMLS
  • 2021-09-13 Sold (MLS) $34,500 realMLS
  • 2021-08-14 Pending realMLS
  • 2021-07-19 Listed $59,000 realMLS
  • 2011-08-31 Listing Removed realMLS
  • 2011-07-27 Listed $16,900 realMLS
  • 2011-06-07 Listing Removed realMLS
  • 2010-06-07 Listed $15,000 realMLS
  • 2009-11-03 Listing Removed realMLS
  • 2009-10-28 Sold (MLS) $10,000 realMLS
  • 2009-08-26 Listed $10,900 realMLS
  • 1988-03-01 Sold (Public Records) $20,400 Public Records
  • 1987-11-01 Sold (Public Records) $15,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,235 · +26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…