CashFlowRE
Sign in Sign up
7007 Lucky Dr E
B- Composite 68.94
Why this score? — see what drove the B- 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 +28.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +8.5/15.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$84,950

7007 Lucky Dr E · Jacksonville, FL 32208
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 35 Days on market
Built 1955 6,098 sqft lot Est $87k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR OPPORTUNITY!! FIX AND FLIP OR GREAT RENTAL! This property is a great opportunity for investors looking for their next project. With the right updates and vision, it could make an excellent fix-and-flip or a solid long-term rental investment. Being sold As-Is, The property currently has no power or water, so please plan showings accordingly. No blind or assignable offers will be considered. Cash or hard money only.

Key facts

  • 6,098 sq ft lot
  • Built 1955
  • Listed 35 days

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Other parking
  • Utilities: Public sewer; Electricity connected; Water available
  • Home design: Single-family residence; Single family current use
  • Exterior features: Lot about 0.14 acres; No private pool

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Electric range; Refrigerator

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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 34% 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 $588 of loan paydown is wiped out by about $3k 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 35 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y 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: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,401 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.40%
Cap rate
10.34%
Cash-on-cash
14.44%
DSCR
1.64
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$86,784
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
161 W 65th St 0.22mi 2/1.0 780 (+2%) 8mo $94,762 $121 81
81 E 61st St 0.24mi 2/1.0 848 (+10%) 6mo $40,000 $47 66
617 E 57th St 0.58mi 2/1.0 772 (+0%) 7mo $136,000 $176 66
299 E 48th St 0.62mi 2/1.0 792 (+3%) 1mo $66,500 $84 65
7503 Wilder Ave 0.40mi 2/1.0 840 (+9%) 3mo $50,300 $60 64
6841 Vermillion St 0.43mi 2/1.0 800 (+4%) 12mo $68,500 $86 63
431 W 62nd St 0.50mi 2/1.0 794 (+3%) 11mo $90,000 $113 62
410 Demper Dr 0.58mi 2/1.0 784 (+2%) 12mo $122,500 $156 59
429 Crestwood St 0.58mi 2/1.0 732 (-5%) 9mo $36,500 $50 58
7129 Northland St 0.46mi 2/2.0 684 (-11%) 1mo $50,000 $73 56
7120 Buffalo Ave 0.61mi 2/1.0 832 (+8%) 8mo $141,017 $169 52
7106 Buffalo Ave 0.60mi 2/1.0 832 (+8%) 15mo $140,020 $168 45

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
1.2%
Equity multiple
1.04×
Total profit
$1,053
Equity at exit
$12,666
10-year hold
IRR
7.3%
Equity multiple
1.47×
Total profit
$11,204
Equity at exit
$7,345

Cash invested: $23,786 (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
6.0×

Monthly cashflow live

Estimated rent
$1,185 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$169 /mo · $2,030/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$286

Break-even live

Break-even rent $823
Max offer price $84,950
Occupancy floor 71%

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
$21,238
Closing costs
$2,548
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 3d 1 0.10mi
6701 N Main St Jacksonville, FL 1.0 1.0 700 $950 $1.36 23d 1 0.16mi
7345 Penrose St Jacksonville, FL 1.0 1.0 1006 $685 $0.68 16d 1 0.28mi
92 W 55th St Jacksonville, FL 2.0 1.0 624 $845 $1.35 21d 1 0.31mi
7525 Oakwood St Jacksonville, FL 3.0 1.0 945 $1,375 $1.46 14d 1 0.38mi
525 E 60th St Jacksonville, FL 3.0 2.0 1120 $1,471 $1.31 23d 1 0.40mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 14d 1 0.50mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 10d 1 0.53mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 20d 1 0.54mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,385 $1.24 4d 1 0.57mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 23d 1 0.59mi
7140 Buffalo Ave Jacksonville, FL 2.0 1.0 832 $1,321 $1.59 23d 1 0.59mi
8027 Floyd St Jacksonville, FL 2.0 1.5 935 $1,300 $1.39 2d 1 0.61mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 3d 1 0.62mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 7d 1 0.64mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 23d 1 0.66mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 7d 1 0.67mi
814 E 60th St Jacksonville, FL 2.0 1.0 981 $1,199 $1.22 1d 1 0.69mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 4d 1 0.70mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 21d 1 0.72mi
841 E 60th St Jacksonville, FL 3.0 1.0 954 $1,225 $1.28 23d 1 0.73mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 7d 1 0.74mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 23d 1 0.76mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 21d 1 0.77mi
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 3d 1 0.78mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 4d 1 0.79mi
222 E 43rd St Jacksonville, FL 2.0 1.0 840 $946 $1.13 23d 1 0.80mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 7d 1 0.87mi
481 E 44th St Jacksonville, FL 2.0 1.0 668 $899 $1.35 23d 1 0.89mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,181 $1.45 23d 69 0.91mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 1d 1 0.94mi
4918 N Pearl St Jacksonville, FL 2.0 1.0 850 $895 $1.05 23d 1 1.01mi
851 Broxton St Unit 851 Jacksonville, FL 1.0 1.0 700 $875 $1.25 17d 1 1.06mi
22 W 38th St Jacksonville, FL 2.0 1.0 800 $1,100 $1.38 23d 1 1.08mi
511 Ivy St Jacksonville, FL 2.0 1.0 900 $995 $1.11 23d 1 1.10mi
451 Long Branch Blvd Unit 451 Jacksonville, FL 2.0 1.0 1000 $1,350 $1.35 23d 1 1.22mi
961 Dorchester St Jacksonville, FL 2.0 1.0 884 $1,025 $1.16 3d 1 1.24mi
4721 E Castlewood Dr Jacksonville, FL 3.0 1.0 1008 $1,250 $1.24 23d 1 1.24mi
1059 Glencarin St Jacksonville, FL 2.0 1.0 645 $897 $1.39 4d 1 1.31mi
7350 Linda Dr Jacksonville, FL 1.0 1.0 954 $795 $0.83 7d 1 1.34mi

Listing history 23 events

  1. 2026-06-18
    days on market $84,950 Active 35 DOM
  2. 2026-06-17
    days on market $84,950 Active 34 DOM
  3. 2026-06-16
    days on market $84,950 Active 33 DOM
  4. 2026-06-15
    days on market $84,950 Active 32 DOM
  5. 2026-06-13
    days on market $84,950 Active 29 DOM
  6. 2026-06-10
    days on market $84,950 Active 26 DOM
  7. 2026-06-08
    days on market $84,950 Active 25 DOM
  8. 2026-06-07
    days on market $84,950 Active 24 DOM
  9. 2026-06-05
    days on market $84,950 Active 21 DOM
  10. 2026-06-03
    days on market $84,950 Active 20 DOM
  11. 2026-06-02
    days on market $84,950 Active 19 DOM
  12. 2026-06-01
    days on market $84,950 Active 18 DOM
  13. 2026-05-31
    days on market $84,950 Active 17 DOM
  14. 2026-05-21
    historical Active Under Contract
  15. 2026-05-14
    listed $84,950 Active
  16. 2026-04-08
    historical 428-char remark
    Show marketing remark (428 chars)

    INVESTOR OPPORTUNITY!! FIX AND FLIP OR GREAT RENTAL! This property is a great opportunity for investors looking for their next project. With the right updates and vision, it could make an excellent fix-and-flip or a solid long-term rental investment. Being sold As-Is, The property currently has no power or water, so please plan showings accordingly. No blind or assignable offers will be considered. Cash or hard money only.

  17. 2026-03-09
    listed $84,950 Active 428-char remark
    Show marketing remark (428 chars)

    INVESTOR OPPORTUNITY!! FIX AND FLIP OR GREAT RENTAL! This property is a great opportunity for investors looking for their next project. With the right updates and vision, it could make an excellent fix-and-flip or a solid long-term rental investment. Being sold As-Is, The property currently has no power or water, so please plan showings accordingly. No blind or assignable offers will be considered. Cash or hard money only.

  18. 2006-03-03
    soldstatus $79,900
  19. 2006-03-01
    historical 100-char remark
    Show marketing remark (100 chars)

    Cute and Cozy! New central heat and air. New carpets. Small kitchen. New windows! Good condition!

  20. 2006-02-28
    soldstatus $79,900 100-char remark
    Show marketing remark (100 chars)

    Cute and Cozy! New central heat and air. New carpets. Small kitchen. New windows! Good condition!

  21. 2006-01-06
    listed $79,900 100-char remark
    Show marketing remark (100 chars)

    Cute and Cozy! New central heat and air. New carpets. Small kitchen. New windows! Good condition!

  22. 1979-11-26
    soldstatus $19,900
  23. 1973-03-19
    soldstatus $10,900

ⓘ 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
$2,030 · $169/mo
Projected year-2 tax
$2,030 · $169/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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 18 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
$14,223
− Mortgage interest
−$4,759
− Property taxes
−$2,030
− Insurance
−$425
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$2,471
Taxable income
$2,263
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$543
After-tax cash flow
$2,893/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

+679.4% since first listed
10 events — show timeline
  • 2026-05-21 Contingent realMLS
  • 2026-05-14 Listed $84,950 realMLS
  • 2026-04-08 Listing Removed realMLS
  • 2026-03-09 Listed $84,950 realMLS
  • 2006-03-03 Sold (Public Records) $79,900 Public Records
  • 2006-03-01 Listing Removed realMLS
  • 2006-02-28 Sold (MLS) $79,900 realMLS
  • 2006-01-06 Listed $79,900 realMLS
  • 1979-11-26 Sold (Public Records) $19,900 Public Records
  • 1973-03-19 Sold (Public Records) $10,900 Public Records

Property tax history

+15.2%/yr

Latest (2025): $2,030 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…