CashFlowRE
Sign in Sign up
1049 Stark St
C+ Composite 62.53
Why this score? — see what drove the C+ 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 +24.8/30.0
  • ARV discount +10.7/15.0
  • DSCR +8.0/10.0
  • 1% rule +6.3/10.0
  • 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

$125,000

1049 Stark St · Jacksonville, FL 32208
3 bd · 1.0 ba · 1,103 sqft · SingleFamily public records · 224 Days on market
Built 1944 8,276 sqft lot Est $135k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON MARKET, motivated seller!!! Well maintained traditional all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. This home has only had 1 owner and has plenty of room if you want to expand. Bring your ideas and make this house a home again. Property is located minutes from I-95, River City Marketplace, downtown and close to the river and parks. Bring all reasonable offers, close quickly!

Key facts

  • Remodeled bathroom
  • New flooring
  • Updated kitchen

Tags

UPDATED KITCHENREMODELED BATHROOMNEW FLOORING

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Additional parking
  • Utilities: Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence used as a single family
  • Exterior features: Lot of 0.19 acres; No private pool

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Electric water heater

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 $125k.

Deal economics

  • At list price, monthly cash flow is $263 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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 16d 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 41% 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 $864 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 224 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $125k implies a 317% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 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 1944 — 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. 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.
  7. 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.
  8. 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
1.13%
Cap rate
8.82%
Cash-on-cash
9.03%
DSCR
1.40
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$134,566
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8004 Delaware Ave 0.10mi 3/1.0 1,064 (-4%) 1mo $60,000 $56 88
1116 Stark St 0.05mi 3/1.0 1,190 (+8%) 2mo $65,000 $55 83
1012 Brandywine St 0.09mi 3/1.0 945 (-14%) 6mo $115,000 $122 66
1134 Bunker Hill Blvd 0.15mi 3/2.0 1,245 (+13%) 5mo $185,000 $149 63
7632 Lueders Ave 0.44mi 3/1.0 1,024 (-7%) 6mo $144,000 $141 63
1224 Kennard St 0.58mi 3/2.0 1,092 (-1%) 6mo $50,000 $46 62
8053 Lexington Dr 0.29mi 3/1.0 954 (-14%) 3mo $85,000 $89 62
815 Cornwallis Dr 0.52mi 3/1.0 1,042 (-6%) 8mo $85,000 $82 60
7848 Tory Pl N 0.51mi 2/1.0 (-1) 1,047 (-5%) 7mo $91,100 $87 57
8608 2nd Ave 0.61mi 3/2.0 1,045 (-5%) 4mo $155,000 $148 56
1230 Kennard St 0.59mi 3/2.0 1,209 (+10%) 8mo $240,000 $199 46
7825 Tory Pl 0.64mi 3/1.0 1,252 (+14%) 2mo $170,000 $136 46

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
-6.0%
Equity multiple
0.78×
Total profit
$-7,615
Equity at exit
$18,638
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-1,007
Equity at exit
$10,808

Cash invested: $35,000 (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
7.4×

Monthly cashflow live

Estimated rent
$1,417 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$148 /mo · $1,777/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$263

Break-even live

Break-even rent $1,083
Max offer price $125,000
Occupancy floor 76%

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
$31,250
Closing costs
$3,750
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
1021 Lake Forest Blvd Jacksonville, FL 3.0 1.0 1393 $1,290 $0.93 2d 1 0.11mi
915 Wayne St Jacksonville, FL 4.0 2.0 1220 $1,313 $1.08 2d 1 0.18mi
912 Saratoga Blvd Jacksonville, FL 3.0 1.0 930 $1,250 $1.34 23d 1 0.20mi
8253 Lexington Dr Jacksonville, FL 3.0 1.0 910 $1,330 $1.46 23d 1 0.25mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 23d 1 0.34mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 14d 1 0.34mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 23d 1 0.40mi
8642 2nd Ave Jacksonville, FL 3.0 2.0 1074 $1,245 $1.16 1d 1 0.62mi
8617 3rd Ave Jacksonville, FL 3.0 1.0 1048 $1,200 $1.15 10d 1 0.63mi
8910 Adams Ave Jacksonville, FL 4.0 2.0 1250 $1,225 $0.98 2d 1 0.70mi
8721 4th Ave Jacksonville, FL 3.0 1.5 1344 $1,399 $1.04 23d 1 0.72mi
8663 5th Ave Jacksonville, FL 2.0 1.0 720 $1,045 $1.45 23d 1 0.74mi
8918 1st Ave Jacksonville, FL 3.0 2.0 1435 $1,321 $0.92 16d 1 0.78mi
1000 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 949 $1,684 $1.77 2d 9 0.81mi
8973 4th Ave Jacksonville, FL 3.0 2.0 1230 $1,438 $1.17 14d 1 0.90mi
800 Broward Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1028 $1,711 $1.66 1d 42 0.94mi
9124 Adams Ave Jacksonville, FL 3.0 3.0 1207 $1,800 $1.49 23d 1 0.95mi
9131 Jefferson Ave Jacksonville, FL 3.0 1.0 910 $1,350 $1.48 3d 1 0.96mi
9017 6th Ave Jacksonville, FL 2.0 1.0 1038 $1,098 $1.06 23d 1 0.99mi
9037 6th Ave Jacksonville, FL 3.0 2.0 1156 $1,400 $1.21 23d 1 1.03mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 21d 1 1.06mi
1975 Rugby Rd Jacksonville, FL 2.0 1.0 992 $1,100 $1.11 7d 1 1.06mi
9131 4th Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 21d 1 1.06mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 4d 1 1.07mi
9050 7th Ave Jacksonville, FL 3.0 1.0 896 $1,485 $1.66 23d 1 1.08mi
780 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 1164 $2,143 $1.84 3d 16 1.08mi
9032 8th Ave Jacksonville, FL 3.0 2.0 1300 $1,500 $1.15 23d 1 1.08mi
9565 Carbondale Dr W Unit B Jacksonville, FL 3.0 2.0 1400 $2,000 $1.43 23d 1 1.14mi
472 W 65th St Jacksonville, FL 3.0 1.0 1312 $1,295 $0.99 21d 1 1.15mi
5903 Droad St Jacksonville, FL 3.0 1.0 1161 $1,400 $1.21 2d 1 1.17mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,385 $1.24 4d 1 1.17mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 2d 1 1.21mi
2312 Palmdale St Jacksonville, FL 3.0 2.0 972 $1,231 $1.27 23d 1 1.22mi
9279 6th Ave Jacksonville, FL 3.0 2.0 1150 $1,245 $1.08 4d 1 1.24mi
961 Dorchester St Jacksonville, FL 2.0 1.0 884 $1,025 $1.16 2d 1 1.25mi
1567 Rutledge Ave Jacksonville, FL 3.0 2.0 1050 $1,113 $1.06 23d 1 1.28mi
9141 12th Ave Jacksonville, FL 3.0 2.0 1209 $1,598 $1.32 20d 1 1.30mi
920 Alderside St Jacksonville, FL 3.0 1.0 1255 $1,195 $0.95 4d 1 1.31mi
2534 Aubrey Ave Jacksonville, FL 4.0 2.0 759 $1,250 $1.65 23d 1 1.34mi
9148 13th Ave Jacksonville, FL 3.0 1.0 1126 $1,136 $1.01 3d 1 1.36mi

Listing history 13 events

  1. 2026-04-29
    status Pending
  2. 2026-04-27
    price $125,000
  3. 2026-03-13
    price $135,250
  4. 2026-01-07
    status Active
  5. 2026-01-01
    status Pending
  6. 2025-12-18
    price $139,500
  7. 2025-09-08
    listed $140,000 Active
  8. 2014-03-30
    historical 501-char remark
    Show marketing remark (501 chars)

    BACK ON MARKET, motivated seller!!! Well maintained traditional all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. This home has only had 1 owner and has plenty of room if you want to expand. Bring your ideas and make this house a home again. Property is located minutes from I-95, River City Marketplace, downtown and close to the river and parks. Bring all reasonable offers, close quickly!

  9. 2014-03-26
    soldstatus $30,000 501-char remark
    Show marketing remark (501 chars)

    BACK ON MARKET, motivated seller!!! Well maintained traditional all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. This home has only had 1 owner and has plenty of room if you want to expand. Bring your ideas and make this house a home again. Property is located minutes from I-95, River City Marketplace, downtown and close to the river and parks. Bring all reasonable offers, close quickly!

  10. 2013-09-11
    listed $33,000 501-char remark
    Show marketing remark (501 chars)

    BACK ON MARKET, motivated seller!!! Well maintained traditional all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. This home has only had 1 owner and has plenty of room if you want to expand. Bring your ideas and make this house a home again. Property is located minutes from I-95, River City Marketplace, downtown and close to the river and parks. Bring all reasonable offers, close quickly!

  11. 2013-06-30
    historical 243-char remark
    Show marketing remark (243 chars)

    Well maintained all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. Home is located minutes from I-95, River City Marketplace and downtown.

  12. 2012-12-15
    listed $43,500 243-char remark
    Show marketing remark (243 chars)

    Well maintained all brick home on a corner lot that boasts hardwood floors, formal living and dining rooms, galley style kitchen with an eat in area, and spacious rooms. Home is located minutes from I-95, River City Marketplace and downtown.

  13. 2012-05-13
    listed $55,900

ⓘ 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
$1,777 · $148/mo
Projected year-2 tax
$1,777 · $148/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 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
$16,998
− Mortgage interest
−$7,002
− Property taxes
−$1,777
− Insurance
−$625
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$3,636
Taxable income
$1,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$297
After-tax cash flow
$2,863/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

+123.6% since first listed
13 events — show timeline
  • 2026-04-29 Pending realMLS
  • 2026-04-27 Price Changed $125,000 realMLS
  • 2026-03-13 Price Changed $135,250 realMLS
  • 2026-01-07 Relisted realMLS
  • 2026-01-01 Pending realMLS
  • 2025-12-18 Price Changed $139,500 realMLS
  • 2025-09-08 Listed $140,000 realMLS
  • 2014-03-30 Listing Removed realMLS
  • 2014-03-26 Sold (MLS) $30,000 realMLS
  • 2013-09-11 Listed $33,000 realMLS
  • 2013-06-30 Listing Removed realMLS
  • 2012-12-15 Listed $43,500 realMLS
  • 2012-05-13 Listed $55,900 realMLS

Property tax history

+8.7%/yr

Latest (2025): $1,777 · +17.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…