CashFlowRE
Sign in Sign up
6711 Cavalier Rd
B Composite 71.24
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 +26.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +8.0/10.0
  • 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

$119,900

6711 Cavalier Rd · Jacksonville, FL 32208
3 bd · 2.0 ba · 1,551 sqft · SingleFamily public records · 14 Days on market
Built 1956 0.32 ac lot Est $223k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

***Home comes with Cinch Home Warranty***This newly renovated home has everything you expect in a renovation. White cabinets, new floors and fresh clean everything! After a few final touches this home can be all yours!

Key facts

  • 0.32 acre lot
  • Parking
  • Built 1956

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached carport (1 space)
  • Utilities: Utilities listed as Other
  • Home design: Single family residence; One level
  • Construction: Concrete construction; Shingle roof
  • Exterior features: Cleared lot; Asphalt road access; Private pool: No

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has cooling (type listed as Other)
  • Interior features: Laundry area located in the carport; No built-in appliances included
  • Laundry & utility: Laundry hookups located in the carport

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 single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Cap rate 9.5% 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 24d 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).
  • At $1,561/mo this rent would consume 45% of the median local household income ($41k/yr) (locally 1765% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 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

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 13y 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 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,900

Questions for the listing agent

  1. Built in 1956 — 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
1.30%
Cap rate
9.46%
Cash-on-cash
11.31%
DSCR
1.50
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$223,344
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6926 Corday Rd 0.22mi 4/2.0 (+1) 1,456 (-6%) 3mo $200,000 $137 72
2839 Palmdale St 0.37mi 4/2.0 (+1) 1,625 (+5%) 4mo $275,000 $169 66
2137 Burgoyne Dr 0.67mi 3/2.0 1,560 (+1%) 3mo $225,000 $144 65
6818 Cartier Cir 0.21mi 3/2.0 1,365 (-12%) 9mo $257,000 $188 63
2718 Parkrus Ln 0.53mi 3/2.5 1,560 (+1%) 12mo $194,900 $125 63
2649 Sandra Ln 0.33mi 3/1.5 1,368 (-12%) 0mo $145,000 $106 62
3506 Hickorynut St 0.66mi 3/2.0 1,488 (-4%) 8mo $169,000 $114 56
6669 Restlawn Dr 0.27mi 4/2.0 (+1) 1,754 (+13%) 8mo $122,500 $70 54
8023 Almar Pl 0.60mi 4/2.0 (+1) 1,406 (-9%) 4mo $110,000 $78 48
1826 Forest Hills Rd 0.65mi 4/2.0 (+1) 1,689 (+9%) 4mo $250,000 $148 46
3430 Hickorynut St 0.65mi 4/2.0 (+1) 1,368 (-12%) 1mo $224,900 $164 44
2522 Grand St 0.70mi 4/2.0 (+1) 1,760 (+14%) 4mo $345,000 $196 36

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
-3.1%
Equity multiple
0.89×
Total profit
$-3,764
Equity at exit
$17,877
10-year hold
IRR
2.6%
Equity multiple
1.16×
Total profit
$5,321
Equity at exit
$10,367

Cash invested: $33,572 (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
6.4×

Monthly cashflow live

Estimated rent
$1,561 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$238 /mo · $2,852/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$317

Break-even live

Break-even rent $1,160
Max offer price $119,900
Occupancy floor 75%

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
$29,975
Closing costs
$3,597
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
2818 Palmdale St Jacksonville, FL 4.0 2.5 1484 $1,900 $1.28 23d 1 0.42mi
8516 Bermuda Rd Jacksonville, FL 3.0 2.0 1492 $1,625 $1.09 20d 1 0.70mi
3344 Soutel Dr Jacksonville, FL 3.0 1.0 1142 $1,325 $1.16 23d 1 0.71mi
9148 13th Ave Jacksonville, FL 3.0 1.0 1126 $1,136 $1.01 3d 1 0.72mi
3250 Soutel Dr Jacksonville, FL 3.0 2.0 1352 $1,525 $1.13 23d 1 0.72mi
9141 12th Ave Jacksonville, FL 3.0 2.0 1209 $1,598 $1.32 20d 1 0.77mi
3848 Soutel Dr Jacksonville, FL 3.0 2.0 1230 $1,541 $1.25 7d 1 0.79mi
9032 8th Ave Jacksonville, FL 3.0 2.0 1300 $1,500 $1.15 23d 1 0.86mi
7762 Lake Park Dr Jacksonville, FL 4.0 2.0 2140 $1,451 $0.68 23d 1 0.87mi
8509 Addison Rd Jacksonville, FL 4.0 2.0 1494 $1,675 $1.12 23d 1 0.88mi
3015 Lansdell Dr Jacksonville, FL 3.0 1.0 1150 $1,350 $1.17 23d 1 0.93mi
8534 Addison Rd Jacksonville, FL 4.0 2.0 1410 $1,995 $1.41 23d 1 0.93mi
9037 6th Ave Jacksonville, FL 3.0 2.0 1156 $1,400 $1.21 23d 1 0.98mi
8721 4th Ave Jacksonville, FL 3.0 1.5 1344 $1,399 $1.04 23d 1 1.00mi
8642 2nd Ave Jacksonville, FL 3.0 2.0 1074 $1,245 $1.16 1d 1 1.04mi
8973 4th Ave Jacksonville, FL 3.0 2.0 1230 $1,438 $1.17 14d 1 1.05mi
9279 6th Ave Jacksonville, FL 3.0 2.0 1150 $1,245 $1.08 4d 1 1.09mi
9131 4th Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 21d 1 1.11mi
8918 1st Ave Jacksonville, FL 3.0 2.0 1435 $1,321 $0.92 16d 1 1.15mi
5816 Paris Ave Jacksonville, FL 4.0 2.0 1701 $1,599 $0.94 23d 1 1.18mi
5838 Abelia Rd Jacksonville, FL 3.0 1.0 1135 $1,150 $1.01 23d 1 1.19mi
4144 Katanga Dr N Jacksonville, FL 3.0 1.0 1114 $1,095 $0.98 23d 1 1.19mi
5821 Begonia Rd Jacksonville, FL 3.0 2.0 1230 $1,155 $0.94 4d 1 1.20mi
5814 Begonia Rd Unit 1 Jacksonville, FL 3.0 1.5 1500 $1,655 $1.10 23d 1 1.22mi
2151 Wilberforce Rd Jacksonville, FL 3.0 2.0 1166 $1,249 $1.07 23d 1 1.22mi
8645 Samona Dr W Jacksonville, FL 4.0 1.0 1196 $1,250 $1.05 23d 1 1.25mi
9517 Fraser Fir Ct Jacksonville, FL 4.0 2.0 1526 $1,745 $1.14 7d 1 1.25mi
8910 Adams Ave Jacksonville, FL 4.0 2.0 1250 $1,225 $0.98 2d 1 1.29mi
4643 Williamsburg Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 2d 1 1.32mi
4895 Churchill Dr Jacksonville, FL 3.0 2.0 1303 $1,900 $1.46 23d 1 1.32mi
9124 Adams Ave Jacksonville, FL 3.0 3.0 1207 $1,800 $1.49 23d 1 1.34mi
5903 Droad St Jacksonville, FL 3.0 1.0 1161 $1,400 $1.21 2d 1 1.36mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 23d 1 1.38mi
3636 Turton Ave Jacksonville, FL 4.0 2.0 1728 $2,100 $1.22 23d 1 1.38mi
4910 Rhode Island Dr N Jacksonville, FL 3.0 2.0 1300 $1,696 $1.30 23d 1 1.38mi
1567 Rutledge Ave Jacksonville, FL 3.0 2.0 1050 $1,113 $1.06 23d 1 1.39mi
8726 Monroe Ave Jacksonville, FL 3.0 2.0 1920 $1,400 $0.73 14d 1 1.40mi
5805 Christobel Ave Jacksonville, FL 4.0 2.0 1986 $1,800 $0.91 7d 1 1.42mi
5568 Verbena Rd Jacksonville, FL 4.0 2.5 1880 $1,575 $0.84 23d 1 1.43mi
1750 Rutledge Ave Jacksonville, FL 3.0 2.0 1250 $1,358 $1.09 14d 1 1.44mi

Listing history 11 events

  1. 2026-06-16
    status $119,900 Pending 14 DOM
  2. 2026-06-15
    days on market $119,900 Active 14 DOM
  3. 2026-06-13
    days on market $119,900 Active 12 DOM
  4. 2026-06-13
    days on market $119,900 Active 11 DOM
  5. 2026-06-10
    days on market $119,900 Active 8 DOM
  6. 2026-06-08
    days on market $119,900 Active 7 DOM
  7. 2026-06-07
    days on market $119,900 Active 6 DOM
  8. 2026-06-05
    days on market $119,900 Active 3 DOM
  9. 2026-06-03
    days on market $119,900 Active 2 DOM
  10. 2026-06-02
    remarks 328-char remark
  11. 2026-06-02
    listed $119,900 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
$2,852 · $238/mo
Projected year-2 tax
$2,852 · $238/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 20 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
$18,729
− Mortgage interest
−$6,716
− Property taxes
−$2,852
− Insurance
−$600
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$3,488
Taxable income
$2,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$498
After-tax cash flow
$3,300/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

+673.5% since first listed
18 events — show timeline
  • 2026-06-01 Listed $119,900 realMLS
  • 2023-05-17 Relisted realMLS
  • 2023-05-17 Listing Removed realMLS
  • 2023-05-06 Pending realMLS
  • 2023-03-21 Price Changed $215,000 realMLS
  • 2023-02-27 Listed $225,000 realMLS
  • 2022-12-09 Sold (Public Records) $145,000 Public Records
  • 2022-12-08 Sold (MLS) $145,000 realMLS
  • 2022-12-06 Pending realMLS
  • 2022-11-28 Contingent realMLS
  • 2022-11-21 Price Changed $150,000 realMLS
  • 2022-11-01 Price Changed $164,900 realMLS
  • 2022-10-16 Listed $169,900 realMLS
  • 2014-05-30 Sold (Public Records) $94,900 Public Records
  • 2014-05-21 Sold (MLS) $27,500 realMLS
  • 2013-10-30 Listed $27,000 realMLS
  • 1980-11-01 Sold (Public Records) $38,000 Public Records
  • 1973-05-17 Sold (Public Records) $15,500 Public Records

Property tax history

+6.0%/yr

Latest (2025): $2,852 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…