CashFlowRE
Sign in Sign up
227 W 43rd St
C Composite 58.03
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 +23.2/30.0
  • ARV discount +8.9/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.9/10.0
  • 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

$115,000

227 W 43rd St · Jacksonville, FL 32208
3 bd · 1.0 ba · 980 sqft · SingleFamily public records · 6 Days on market
Built 1951 6,098 sqft lot Est $119k · at est.

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

Listing remarks MLS

Great starter home or investment property. Lots of potential! Home is being sold AS IS, seller to make no repairs.

Key facts

  • 2024 hvac system
  • City water
  • Convenient location

Tags

CONVENIENT LOCATIONCITY WATERCITY SEWER2024 HVAC SYSTEM2017 ROOF REPLACEMENT

Property features AI

Finance

  • Financial info: Annual taxes noted
  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (1 space)
  • Utilities: Electricity connected; Sewer connected
  • Home design: Single-family residence; Used for residential purposes
  • Exterior features: No private pool; Lot about 0.14 acres

Interior

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

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 $115k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 8.5% vs local median 3.9% 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); 293 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 36% 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 $795 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $115k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — 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 $115,000

Questions for the listing agent

  1. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
8.46%
Cash-on-cash
7.73%
DSCR
1.34
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$118,580
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
429 W 46th St 0.25mi 2/1.0 (-1) 1,020 (+4%) 2mo $167,000 $164 74
733 Escambia St 0.61mi 3/1.0 975 (-0%) 0mo $90,000 $92 71
231 E 48th St 0.54mi 3/1.0 950 (-3%) 1mo $143,900 $151 69
557 Chestnut Dr 0.39mi 2/1.0 (-1) 943 (-4%) 4mo $125,000 $133 67
569 W 49th St 0.36mi 2/1.0 (-1) 924 (-6%) 2mo $57,000 $62 67
250 E 48th St 0.55mi 3/1.0 1,027 (+5%) 3mo $110,000 $107 64
4808 Silver St 0.27mi 3/1.0 1,120 (+14%) 1mo $135,000 $121 63
334 Birch St 0.71mi 3/1.0 1,008 (+3%) 4mo $50,000 $50 59
50 W 58th St 0.73mi 2/1.0 (-1) 1,004 (+2%) 1mo $71,000 $71 56
6711 Drayton St 0.62mi 3/1.0 1,088 (+11%) 3mo $138,000 $127 50
6835 Vermillion St 0.74mi 3/1.0 891 (-9%) 2mo $65,000 $73 49
110 Tallulah Ave 0.74mi 3/1.0 1,102 (+12%) 2mo $181,000 $164 43

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
-7.9%
Equity multiple
0.72×
Total profit
$-9,082
Equity at exit
$17,147
10-year hold
IRR
-2.7%
Equity multiple
0.84×
Total profit
$-5,020
Equity at exit
$9,943

Cash invested: $32,200 (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
293
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,250 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$129 /mo · $1,550/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$207

Break-even live

Break-even rent $988
Max offer price $115,000
Occupancy floor 78%

Sensitivity live

Price -10% $272 -5% $240 +0% $207 +5% $175 +10% $142
Rent -10% $109 -5% $158 +0% $207 +5% $257 +10% $306
Rate -1.0pp $265 -0.5pp $237 base $207 +0.5pp $178 +1.0pp $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
$28,750
Closing costs
$3,450
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
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 4d 1 0.09mi
4918 N Pearl St Jacksonville, FL 2.0 1.0 850 $895 $1.05 24d 1 0.20mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 5d 1 0.24mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 8d 1 0.28mi
511 Ivy St Jacksonville, FL 2.0 1.0 900 $995 $1.11 24d 1 0.29mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 24d 1 0.32mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 24d 1 0.32mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 24d 69 0.35mi
22 W 38th St Jacksonville, FL 2.0 1.0 800 $1,100 $1.38 24d 1 0.36mi
451 Long Branch Blvd Unit 451 Jacksonville, FL 2.0 1.0 1000 $1,350 $1.35 24d 1 0.41mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 8d 1 0.42mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 2d 1 0.42mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 22d 1 0.47mi
222 E 43rd St Jacksonville, FL 2.0 1.0 840 $946 $1.13 24d 1 0.49mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 24d 1 0.50mi
92 W 55th St Jacksonville, FL 2.0 1.0 624 $845 $1.35 22d 1 0.50mi
4721 E Castlewood Dr Jacksonville, FL 3.0 1.0 1008 $1,250 $1.24 24d 1 0.51mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 11d 1 0.54mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 15d 1 0.58mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 20d 1 0.59mi
666 Basswood St Jacksonville, FL 3.0 1.0 1002 $1,400 $1.40 24d 1 0.59mi
3933 Boulevard #2 Jacksonville, FL 2.0 1.0 684 $748 $1.09 8d 1 0.62mi
3927 Notter Ave Jacksonville, FL 2.0 1.0 738 $850 $1.15 15d 1 0.62mi
3927 Notter Ave Jacksonville, FL 2.0 1.0 738 $850 $1.15 22d 1 0.62mi
3914 Springfield Blvd Jacksonville, FL 2.0 1.0 858 $1,050 $1.22 5d 1 0.66mi
3914 Springfield Blvd Jacksonville, FL 2.0 1.0 858 $1,050 $1.22 24d 1 0.66mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 8d 1 0.67mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 8d 1 0.68mi
154 W 28th St Jacksonville, FL 2.0 2.0 818 $1,138 $1.39 18d 1 0.71mi
3732 Lehigh St Jacksonville, FL 2.0 1.0 850 $900 $1.06 15d 1 0.71mi
3728 Silver St Jacksonville, FL 2.0 1.0 916 $1,100 $1.20 24d 1 0.71mi
3730 Lehigh St Unit 3730 Jacksonville, FL 2.0 1.0 850 $900 $1.06 15d 1 0.71mi
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 4d 1 0.72mi
481 E 44th St Jacksonville, FL 2.0 1.0 668 $899 $1.35 24d 1 0.85mi
3747 Peachtree St Jacksonville, FL 3.0 2.0 1082 $1,410 $1.30 5d 1 0.86mi
849 W 30th St Apt 3 Jacksonville, FL 2.0 1.0 750 $965 $1.29 24d 1 0.88mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 4d 1 0.89mi
528 W 25th St Jacksonville, FL 2.0 1.0 944 $1,100 $1.17 24d 1 0.91mi
917 W 30th St Jacksonville, FL 2.0 1.0 672 $1,200 $1.79 18d 1 0.93mi
609 E 30th St Jacksonville, FL 2.0 2.0 818 $1,138 $1.39 24d 1 0.94mi

Listing history 5 events

  1. 2026-06-21
    pricedays on market $115,000 Active 6 DOM
  2. 2026-06-18
    days on market $125,000 Active 3 DOM
  3. 2026-06-17
    days on market $125,000 Active 2 DOM
  4. 2026-06-16
    remarks 699-char remark
  5. 2026-06-16
    listed $125,000 Active 1 DOM

ⓘ 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
$1,550 · $129/mo
Projected year-2 tax
$1,550 · $129/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) · 22% 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
$15,000
− Mortgage interest
−$6,442
− Property taxes
−$1,550
− Insurance
−$575
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$3,345
Taxable income
$688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$165
After-tax cash flow
$2,323/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

+400.0% since first listed
10 events — show timeline
  • 2026-02-13 Listed $125,000 realMLS
  • 2020-10-27 Sold (Public Records) $59,500 Public Records
  • 2020-10-23 Sold (MLS) $59,500 realMLS
  • 2020-10-16 Pending realMLS
  • 2020-09-26 Contingent realMLS
  • 2020-09-21 Listed $65,000 realMLS
  • 2018-05-16 Sold (Public Records) $49,100 Public Records
  • 2012-07-15 Listing Removed realMLS
  • 2012-07-11 Sold (MLS) $25,000 realMLS
  • 2009-09-11 Listed $25,000 realMLS

Property tax history

+3.8%/yr

Latest (2025): $1,550 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…