CashFlowRE
Sign in Sign up
6026 Dunmire Ave
D- Composite 36.39
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 +10.0/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$207,999

6026 Dunmire Ave · Jacksonville, FL 32219
3 bd · 2.0 ba · 1,170 sqft · Land · 147 Days on market
Built 2025 ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Be the first to call this stunning new 2 bedroom, 2 bath home yours! With sleek finishes, office space, open living spaces, and modern design, this new construction offers comfort, style, and peace of mind.

Key facts

  • Garage
  • Built 2025
  • Listed 147 days

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Garage; 1-car garage
  • Utilities: Electricity connected; Water available
  • Home design: Single Family Residence
  • Exterior features: Private pool: No; Single family residential use

Interior

  • Kitchen: Electric cooktop; Refrigerator
  • Bedrooms: 3 bedrooms (includes a second bedroom listed)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Total of 5 rooms; Bonus room

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/2.0-bath land listed at $208k.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (8.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (20.1% below list).
  • Recommended offer: $166k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% 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 (-0.2%/yr); 546 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 147 days — a 12% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $17k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $166,277 (20.1% 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 147 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  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
0.80%
Cap rate
5.58%
Cash-on-cash
-2.55%
DSCR
0.89
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.9%
Equity multiple
0.20×
Total profit
$-46,440
Equity at exit
$31,013
10-year hold
IRR
-30.5%
Equity multiple
-0.19×
Total profit
$-69,326
Equity at exit
$17,984

Cash invested: $58,240 (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 32219

Home prices YoY
-22.3%
Rents YoY
-0.2%
Active inventory
546
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,663 high interval (Pro) →
Mortgage (P&I)
$1,091
Tax est. 1.5%
$260 /mo · $3,120/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$-124

Break-even live

Break-even rent $1,820
Max offer price $190,078
Occupancy floor

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
$52,000
Closing costs
$6,240
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7623 John F Kennedy Dr E Jacksonville, FL 3.0 1.5 1008 $1,501 $1.49 24d 1 0.16mi
8036 Mattox Ave Jacksonville, FL 4.0 2.0 1160 $1,480 $1.28 16d 1 0.40mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 24d 1 0.49mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 17d 1 0.49mi
7860 Rondo Ave Jacksonville, FL 3.0 2.0 1064 $1,410 $1.33 8d 1 0.50mi
6609 Miriam St Jacksonville, FL 3.0 2.0 1200 $1,425 $1.19 8d 1 0.66mi
8367 Tubman Ct Jacksonville, FL 4.0 1.5 1398 $1,790 $1.28 17d 1 0.81mi
9206 Greenleaf Rd Jacksonville, FL 3.0 1.5 888 $1,400 $1.58 17d 1 0.99mi
6718 Gaspar Cir W Jacksonville, FL 3.0 2.0 1068 $1,305 $1.22 24d 1 1.03mi
6705 Gaspar Cir E Jacksonville, FL 3.0 1.5 1116 $1,254 $1.12 17d 1 1.06mi
9340 Sibbald Rd Jacksonville, FL 4.0 2.0 1228 $1,606 $1.31 4d 1 1.13mi
4895 Churchill Dr Jacksonville, FL 3.0 2.0 1303 $1,900 $1.46 24d 1 1.16mi
8645 Samona Dr W Jacksonville, FL 4.0 1.0 1196 $1,250 $1.05 24d 1 1.18mi
4910 Rhode Island Dr N Jacksonville, FL 3.0 2.0 1300 $1,696 $1.30 24d 1 1.23mi
4935 Portsmouth Ave Jacksonville, FL 3.0 1.0 894 $1,163 $1.30 11d 1 1.30mi
9436 Gisborne Dr Jacksonville, FL 3.0 1.5 950 $1,440 $1.52 20d 1 1.38mi
6731 W Virginia Ct Jacksonville, FL 3.0 1.0 1188 $1,225 $1.03 21d 1 1.40mi
4543 Moncrief Rd W Jacksonville, FL 2.0 1.0 950 $1,075 $1.13 8d 1 1.44mi
4737 Portsmouth Ave Jacksonville, FL 4.0 2.0 1396 $1,148 $0.82 24d 1 1.48mi
8534 Addison Rd Jacksonville, FL 4.0 2.0 1410 $1,995 $1.41 24d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $207,999 Active 147 DOM
  2. 2026-06-17
    days on market $207,999 Active 146 DOM
  3. 2026-06-16
    days on market $207,999 Active 145 DOM
  4. 2026-06-15
    days on market $207,999 Active 144 DOM
  5. 2026-06-10
    days on market $207,999 Active 138 DOM
  6. 2026-06-08
    days on market $207,999 Active 137 DOM
  7. 2026-06-07
    days on market $207,999 Active 136 DOM
  8. 2026-06-03
    days on market $207,999 Active 132 DOM
  9. 2026-06-02
    pricedays on market $207,999 Active 131 DOM
  10. 2026-06-01
    days on market $209,999 Active 130 DOM
  11. 2026-05-31
    days on market $209,999 Active 129 DOM
  12. 2026-04-16
    price $209,999
  13. 2026-04-08
    price $214,999
  14. 2026-04-01
    price $219,999
  15. 2026-02-11
    price $225,000
  16. 2026-02-04
    price $229,000
  17. 2026-01-26
    price $230,000
  18. 2026-01-21
    listed $225,000 Active
  19. 2026-01-19
    historical 206-char remark
    Show marketing remark (206 chars)

    Be the first to call this stunning new 2 bedroom, 2 bath home yours! With sleek finishes, office space, open living spaces, and modern design, this new construction offers comfort, style, and peace of mind.

  20. 2025-11-21
    price $227,000 206-char remark
    Show marketing remark (206 chars)

    Be the first to call this stunning new 2 bedroom, 2 bath home yours! With sleek finishes, office space, open living spaces, and modern design, this new construction offers comfort, style, and peace of mind.

  21. 2025-09-24
    listed $230,000 Active 206-char remark
    Show marketing remark (206 chars)

    Be the first to call this stunning new 2 bedroom, 2 bath home yours! With sleek finishes, office space, open living spaces, and modern design, this new construction offers comfort, style, and peace of mind.

ⓘ 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
$19,953
− Mortgage interest
−$11,651
− Property taxes
−$3,120
− Insurance
−$1,040
− Repairs & maintenance
−$1,596
− Management
−$1,596
− Depreciation
−$6,051
Taxable loss
−$5,101
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,224
After-tax cash flow
$-262/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)
14,302
Household income
$72,184
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
173.0

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
Majority Black (55%)
Race & ethnicity
Black 55% White 39% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Italian 2% Romanian 1% Hispanic 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 0%

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
▼ -75.90%
Current HPI
263.8901
Rent YoY
▼ -0.25%
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

-8.7% since first listed
10 events — show timeline
  • 2026-04-16 Price Changed $209,999 realMLS
  • 2026-04-08 Price Changed $214,999 realMLS
  • 2026-04-01 Price Changed $219,999 realMLS
  • 2026-02-11 Price Changed $225,000 realMLS
  • 2026-02-04 Price Changed $229,000 realMLS
  • 2026-01-26 Price Changed $230,000 realMLS
  • 2026-01-21 Listed $225,000 realMLS
  • 2026-01-19 Listing Removed realMLS
  • 2025-11-21 Price Changed $227,000 realMLS
  • 2025-09-24 Listed $230,000 realMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…