CashFlowRE
Sign in Sign up
517 Peppervine Way
D Composite 43.54
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 +10.9/15.0
  • Appreciation +10.0/10.0
  • Schools +6.0/10.0
  • Cash flow +5.9/30.0
  • Livability +3.3/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +0.3/10.0

$461,090

517 Peppervine Way · Yulee, FL 32097
4 bd · 3.0 ba · 2,139 sqft · SingleFamily · 112 Days on market
Built 2025 Est $498k · 7% under $103/mo HOA · 3% of rent ↓ 3% since listing

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

Listing remarks MLS

Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

Key facts

  • White hex backsplash
  • Quartz countertops
  • Large center island

Tags

GOURMET KITCHENWOOD HOODWHITE CABINETRYWHITE HEX BACKSPLASHQUARTZ COUNTERTOPSLARGE CENTER ISLAND

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 $461k.

Deal economics

  • At list price, monthly cash flow is $-906 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $330k (28.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $302k (34.6% below list).
  • Recommended offer: $302k (34.6% below list) — sets the bar for 1% rule.
  • Cap rate 3.9% vs local median 3.3% in Yulee — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#605 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, crime B+; Watch: amenities F, commute F, health & safety F.
  • 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 leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 953 units permitted in Nassau County in 2024 (24 in 5+ unit buildings).
  • This rent runs 39% 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 $49k of equity ($3k loan paydown + $46k 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 ~$79k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($420k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $32k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $301,677 (34.6% 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 112 days. Have you received any prior offers? Is the seller open to a 35% 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
0.65%
Cap rate
3.93%
Cash-on-cash
-8.42%
DSCR
0.63
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$498,387
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
493 Peppervine Way 0.00mi 4/3.0 2,139 (0%) 4mo $479,000 $224 97
295 Westerly Dr 0.23mi 4/3.0 2,139 (0%) 0mo $446,590 $209 89
1404 Del Webb Pkwy 0.71mi 3/2.5 (-1) 1,989 (-7%) 4mo $659,990 $332 45
425 Sweetgum St 0.67mi 4/3.0 2,400 (+12%) 10mo $558,000 $233 40

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
18.3%
Equity multiple
2.50×
Total profit
$193,148
Equity at exit
$415,386
10-year hold
IRR
17.1%
Equity multiple
5.75×
Total profit
$613,660
Equity at exit
$895,796

Cash invested: $129,105 (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
12.7×

Monthly cashflow live

Estimated rent
$3,017 high interval (Pro) →
Mortgage (P&I)
$2,418
Tax est. 1.5%
$576 /mo · $6,916/yr
Insurance
$192
HOA
$103
Vacancy / Maint / Mgmt
$634
Net cashflow
$-906

Break-even live

Break-even rent $4,164
Max offer price $329,955
Occupancy floor

Sensitivity live

Price -10% $-588 -5% $-747 +0% $-906 +5% $-1,066 +10% $-1,225
Rent -10% $-1,145 -5% $-1,025 +0% $-906 +5% $-787 +10% $-668
Rate -1.0pp $-674 -0.5pp $-789 base $-906 +0.5pp $-1,026 +1.0pp $-1,147

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
$115,272
Closing costs
$13,833
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
305 Whitby Dr Yulee, FL 1.0–3.0 1.0–2.5 1279 $2,815 $2.20 3d 45 0.28mi
504 Blue Daze St Yulee, FL 3.0 2.5 2038 $2,595 $1.27 25d 1 0.77mi
467 Blue Daze St Yulee, FL 5.0 3.0 2696 $3,450 $1.28 6d 1 0.82mi
719 Cool Breeze Way Yulee, FL 3.0 2.0 1575 $2,995 $1.90 13d 1 1.03mi
213 Daydream Ave Yulee, FL 3.0 2.5 1876 $2,950 $1.57 25d 1 1.03mi

HOA detail

Monthly dues
$103 · $1,236/yr
Likely covers
pool

Listing history 19 events

  1. 2026-04-15
    soldstatus $478,300 Closed 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  2. 2026-02-26
    status Pending
  3. 2026-02-24
    status Pending 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  4. 2026-02-19
    price $461,090
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  5. 2026-02-19
    price $461,090 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  6. 2026-02-13
    price $463,590
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  7. 2026-02-13
    price $463,590 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  8. 2026-02-05
    price $461,090
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  9. 2026-02-05
    price $461,090 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  10. 2026-01-23
    price $461,290
  11. 2026-01-22
    price $461,290 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  12. 2026-01-15
    price $458,790
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  13. 2026-01-15
    price $458,790 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  14. 2025-12-31
    price $459,800
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  15. 2025-12-31
    price $459,800 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  16. 2025-12-11
    price $474,000
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  17. 2025-12-11
    price $474,000 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  18. 2025-11-06
    listed $493,000 Active 991-char remark
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

  19. 2025-11-06
    listed $493,000 Active
    Show marketing remark (991 chars)

    Step into the Mystique, a home designed in our Lakehouse Elevation on a preserve homesite. This spacious Open-Concept design includes 4 Bedrooms, 3 Bathrooms, and Luxury Vinyl Plank flooring throughout the main living areas. The Gourmet Kitchen is the centerpiece of the home, featuring built-in Stainless Steel Whirlpool Appliances, a Wood Hood, White Cabinetry, a White Hex Backsplash, Quartz Countertops, and a large center Island that's ideal for both cooking and gathering. The Gathering Room boasts an elegant Tray Ceiling and transitions effortlessly into a cozy Café and Covered Lanai. The Owner's Suite is complete with a spa-inspired En Suite Bath featuring a Dual-Sink Vanity with Soft-Close Cabinets, a Walk-In Glass-Enclosed Shower, and a spacious Walk-In Closet. Additional features include a Laundry Room Sink, a Smart Home Package, and numerous thoughtfully curated upgrades throughout. Tour today and see for yourself why the Mystique is the ideal place to call home.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,201
− Mortgage interest
−$25,828
− Property taxes
−$6,916
− Insurance
−$2,305
− Repairs & maintenance
−$2,896
− Management
−$2,896
− HOA
−$1,236
− Depreciation
−$13,414
Taxable loss
−$19,290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,630
After-tax cash flow
$-6,245/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 — Yulee

Score
66/100
State rank
#605
US rank
#11615

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Nassau County · 67,729 people
City population
26,700
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

-3.0% since first listed
19 events — show timeline
  • 2026-04-15 Sold (MLS) $478,300 realMLS
  • 2026-02-26 Pending AINCAR
  • 2026-02-24 Pending realMLS
  • 2026-02-19 Price Changed $461,090 AINCAR
  • 2026-02-19 Price Changed $461,090 realMLS
  • 2026-02-13 Price Changed $463,590 AINCAR
  • 2026-02-13 Price Changed $463,590 realMLS
  • 2026-02-05 Price Changed $461,090 AINCAR
  • 2026-02-05 Price Changed $461,090 realMLS
  • 2026-01-23 Price Changed $461,290 AINCAR
  • 2026-01-22 Price Changed $461,290 realMLS
  • 2026-01-15 Price Changed $458,790 AINCAR
  • 2026-01-15 Price Changed $458,790 realMLS
  • 2025-12-31 Price Changed $459,800 AINCAR
  • 2025-12-31 Price Changed $459,800 realMLS
  • 2025-12-11 Price Changed $474,000 AINCAR
  • 2025-12-11 Price Changed $474,000 realMLS
  • 2025-11-06 Listed $493,000 AINCAR
  • 2025-11-06 Listed $493,000 realMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…