CashFlowRE
Sign in Sign up
8635 Ribbon Falls Ln
C Composite 55.9
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 +17.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Livability +4.2/5.0
  • 1% rule +4.1/10.0
  • Schools +3.9/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

8635 Ribbon Falls Ln · Jacksonville, FL 32244
3 bd · 3.0 ba · 1,580 sqft · SingleFamily public records · 1 Days on market
Built 2006 Est $295k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting 3-bedroom, 2.5-bath townhome perfectly situated with in Oakleaf Plantation area. Featuring an attached garage, this home offers both convenience and comfort. Inside, you'll find a spacious, open floor plan designed for modern living. The kitchen flows seamlessly into the dining and living areas, creating a perfect space for entertaining or relaxing. Step out to the screened-in patio and enjoy peaceful views in a setting that feels private and serene. Upstairs, the bedrooms are generously sized, including a comfortable primary suite with its own bathroom retreat. Just steps from your door, you'll have access to Oakleaf Plantation's resort-style amenities. Plus, with the Oakleaf Town Center and Epic Theater within walking distance, shopping, dining, and entertainment are always close at hand. This townhome combines a tranquil setting with unbeatable convenience—don't miss the opportunity to make it yours!

Key facts

  • Freshly painted
  • Screen patio on back
  • Built 2006

Tags

EAT IN AREA IN KITCHENSCREEN PATIO ON BACKFRESHLY PAINTED

Property features AI

Exterior

  • Home design: Built in 2006; Single-family home
  • Construction: 2006 construction
  • Exterior features: Located in the Southwest subdivision

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/3.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (8.9% below list).
  • Recommended offer: $196k (8.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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 rising (+2.2%/yr); 349 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($62k/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 $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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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.
  • Current owner paid $138k; list at $215k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,881 (8.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.91%
Cap rate
7.25%
Cash-on-cash
3.42%
DSCR
1.15
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$295,460
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8369 Watermill Blvd 0.44mi 3/2.0 1,650 (+4%) 11mo $315,000 $191 59
9237 Fallsmill Dr 0.67mi 3/2.0 1,519 (-4%) 1mo $293,000 $193 58
9652 Bridgeway Ave 0.64mi 3/2.0 1,648 (+4%) 4mo $355,900 $216 56
9221 Fallsmill Dr 0.69mi 3/2.0 1,533 (-3%) 7mo $287,000 $187 53
3416 Laurel Leaf Dr 0.61mi 3/2.0 1,532 (-3%) 18mo $319,000 $208 48
8453 Stelling Dr S 0.64mi 3/2.0 1,538 (-3%) 21mo $280,000 $182 44
931 Thoroughbred Dr 0.72mi 3/2.0 1,742 (+10%) 17mo $312,500 $179 32
9423 Prosperity Lake Dr 0.58mi 3/2.0 1,799 (+14%) 18mo $307,000 $171 30
9470 Daniels Mill Dr W 0.70mi 4/2.0 (+1) 1,678 (+6%) 23mo $299,000 $178 29
8365 Swanton Ln 0.61mi 3/2.0 1,799 (+14%) 19mo $335,000 $186 28

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 · 2.25% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.58×
Total profit
$-25,428
Equity at exit
$32,057
10-year hold
IRR
-3.7%
Equity multiple
0.76×
Total profit
$-14,171
Equity at exit
$18,589

Cash invested: $60,200 (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 32244

Home prices YoY
-17.8%
Rents YoY
2.2%
Active inventory
349
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,959 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$159 /mo · $1,908/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$171

Break-even live

Break-even rent $1,742
Max offer price $215,000
Occupancy floor 86%

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
$53,750
Closing costs
$6,450
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
8618 Ribbon Falls Ln Jacksonville, FL 3.0 2.5 1572 $1,850 $1.18 2d 1 0.02mi
8692 Tower Falls Dr Jacksonville, FL 3.0 2.5 1372 $1,795 $1.31 17d 1 0.07mi
8382 Stelling Dr S Jacksonville, FL 3.0 2.0 1279 $1,750 $1.37 4d 1 0.63mi
250 Cherry Ridge Dr Jacksonville, FL 1.0–3.0 1.0–2.0 1088 $1,753 $1.61 3d 14 0.65mi
8077 Welbeck Ln Jacksonville, FL 3.0 2.0 1460 $1,985 $1.36 10d 1 0.70mi
7840 Old Middleburg Rd S Jacksonville, FL 3.0 2.0 1144 $1,495 $1.31 21d 1 0.71mi
880 Thoroughbred Dr Orange Park, FL 4.0 2.5 2239 $2,590 $1.16 3d 1 0.71mi
9849 Crosshill Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 1063 $2,125 $2.00 1d 22 0.75mi
8123 Barley Way Jacksonville, FL 4.0 2.0 1648 $2,100 $1.27 3d 1 0.79mi
8123 Barley Way Jacksonville, FL 4.0 2.0 1648 $2,100 $1.27 10d 1 0.79mi
8023 Tuxford Ln Jacksonville, FL 3.0 2.0 1538 $1,950 $1.27 23d 1 0.79mi
2995 Thorncrest Dr Orange Park, FL 3.0 2.0 1766 $2,320 $1.31 1d 1 0.91mi
4123 Pebble Brooke Cir Orange Park, FL 3.0 2.0 1334 $2,045 $1.53 1d 1 0.91mi
3631 Silver Bluff Blvd Orange Park, FL 3.0 4.5 2010 $1,600 $0.80 14d 1 0.93mi
516 Meldrum Ln Orange Park, FL 3.0 2.0 1971 $2,800 $1.42 23d 1 0.93mi
9202 Redtail Dr Jacksonville, FL 4.0 2.0 1669 $2,060 $1.23 3d 1 0.96mi
3750 Silver Bluff Blvd Orange Park, FL 2.0 2.0 1965 $1,675 $0.85 14d 1 1.00mi
7901 Merchants Way Jacksonville, FL 3.0 2.5 1359 $1,800 $1.32 21d 1 1.03mi
3899 Pebble Brooke Cir Orange Park, FL 3.0 2.0 1502 $1,990 $1.32 3d 1 1.06mi
7960 Merchants Way Jacksonville, FL 3.0 1.0–2.0 985 $2,019 $2.05 3d 20 1.06mi
3886 Pebble Brooke Cir Orange Park, FL 3.0 2.0 1502 $1,850 $1.23 23d 1 1.07mi
7818 Merchants Way Jacksonville, FL 3.0 2.5 1594 $1,825 $1.14 23d 1 1.11mi
8088 Dancing Fox St Jacksonville, FL 4.0 2.5 2165 $2,300 $1.06 23d 1 1.11mi
7804 Merchants Way Jacksonville, FL 3.0 2.5 1368 $1,900 $1.39 23d 1 1.12mi
10044 Sitting Fox Dr Jacksonville, FL 3.0 2.0 1650 $1,900 $1.15 21d 1 1.15mi
9868 Fiddleback Ln Jacksonville, FL 3.0 2.5 1627 $1,821 $1.12 17d 1 1.18mi
9868 Fiddleback Ln Jacksonville, FL 3.0 2.5 1627 $1,821 $1.12 14d 1 1.18mi
3750 Silver Bluff Blvd Orange Park, FL 2.0–3.0 2.0–3.0 1862 $1,850 $0.99 1d 2 1.19mi
7675 Merchants Way Jacksonville, FL 3.0 2.5 1627 $1,795 $1.10 23d 1 1.23mi
7662 Merchants Way Jacksonville, FL 3.0 2.5 1627 $2,000 $1.23 17d 1 1.24mi
8036 Cape Fox Dr Jacksonville, FL 3.0 2.5 2061 $1,850 $0.90 17d 1 1.25mi
1064 Moosehead Dr Orange Park, FL 4.0 2.0 1713 $2,099 $1.23 4d 1 1.25mi
8584 Bandera Cir W Jacksonville, FL 3.0 2.0 1452 $1,850 $1.27 23d 1 1.27mi
6477 Longleaf Branch Dr Jacksonville, FL 3.0 2.5 1947 $2,215 $1.14 23d 1 1.28mi
4137 Arbor Mill Cir Orange Park, FL 4.0 3.0 2022 $2,250 $1.11 7d 1 1.29mi
7236 Jemmah Ln Jacksonville, FL 3.0 2.0 1548 $1,898 $1.23 7d 1 1.31mi
10104 Bedford Lakes Ct Jacksonville, FL 3.0 2.0 2064 $2,100 $1.02 14d 1 1.32mi
10252 Powell Creek Ct Jacksonville, FL 3.0 2.0 1544 $2,029 $1.31 13d 1 1.35mi
10129 Bedford Lakes Ct Jacksonville, FL 3.0 2.0 1548 $2,150 $1.39 17d 1 1.36mi
8518 Iron Mill Trl Jacksonville, FL 3.0 2.5 2147 $1,250 $0.58 12d 1 1.37mi

Listing history 9 events

  1. 2026-05-13
    status Under Contract
  2. 2026-05-12
    listed $215,000 Active
  3. 2025-12-29
    historical 950-char remark
    Show marketing remark (950 chars)

    Welcome to this inviting 3-bedroom, 2.5-bath townhome perfectly situated with in Oakleaf Plantation area. Featuring an attached garage, this home offers both convenience and comfort. Inside, you'll find a spacious, open floor plan designed for modern living. The kitchen flows seamlessly into the dining and living areas, creating a perfect space for entertaining or relaxing. Step out to the screened-in patio and enjoy peaceful views in a setting that feels private and serene. Upstairs, the bedrooms are generously sized, including a comfortable primary suite with its own bathroom retreat. Just steps from your door, you'll have access to Oakleaf Plantation's resort-style amenities. Plus, with the Oakleaf Town Center and Epic Theater within walking distance, shopping, dining, and entertainment are always close at hand. This townhome combines a tranquil setting with unbeatable convenience—don't miss the opportunity to make it yours!

  4. 2025-09-20
    listed $229,000 Active 950-char remark
    Show marketing remark (950 chars)

    Welcome to this inviting 3-bedroom, 2.5-bath townhome perfectly situated with in Oakleaf Plantation area. Featuring an attached garage, this home offers both convenience and comfort. Inside, you'll find a spacious, open floor plan designed for modern living. The kitchen flows seamlessly into the dining and living areas, creating a perfect space for entertaining or relaxing. Step out to the screened-in patio and enjoy peaceful views in a setting that feels private and serene. Upstairs, the bedrooms are generously sized, including a comfortable primary suite with its own bathroom retreat. Just steps from your door, you'll have access to Oakleaf Plantation's resort-style amenities. Plus, with the Oakleaf Town Center and Epic Theater within walking distance, shopping, dining, and entertainment are always close at hand. This townhome combines a tranquil setting with unbeatable convenience—don't miss the opportunity to make it yours!

  5. 2018-08-02
    soldstatus $137,500 245-char remark
    Show marketing remark (245 chars)

    Three bedroom, two and one half bath townhome with garage and screened-in patio. Oakleaf Plantation is steps away. Enjoy a private wooded lot with attached garage along with all the convenience of the Oakleaf Town Center within walking distance.

  6. 2018-08-02
    listed $137,500 245-char remark
    Show marketing remark (245 chars)

    Three bedroom, two and one half bath townhome with garage and screened-in patio. Oakleaf Plantation is steps away. Enjoy a private wooded lot with attached garage along with all the convenience of the Oakleaf Town Center within walking distance.

  7. 2013-09-05
    soldstatus $78,500
  8. 2013-08-13
    soldstatus $78,500
  9. 2013-03-07
    listed $95,200

ⓘ 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
$1,908 · $159/mo
Projected year-2 tax
$1,908 · $159/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,506
− Mortgage interest
−$12,043
− Property taxes
−$1,908
− Insurance
−$1,075
− Repairs & maintenance
−$1,880
− Management
−$1,880
− Depreciation
−$6,255
Taxable loss
−$1,536
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$369
After-tax cash flow
$2,425/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)
63,592
Household income
$62,204
Rent vs Own
43.7% rent · 56.3% own
Severe rent burden
2799.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Black 35% Hispanic / Latino 15% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 3%
Common ancestry
Hispanic 1% Lithuanian 1% Romanian 1%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 9% Tagalog/Filipino 3% French/Haitian/Cajun 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
▼ -64.22%
Current HPI
296.5375
Rent YoY
▲ 2.25%
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

+125.8% since first listed
9 events — show timeline
  • 2026-05-13 Pending FSBO.com
  • 2026-05-12 Listed $215,000 FSBO.com
  • 2025-12-29 Listing Removed realMLS
  • 2025-09-20 Listed $229,000 realMLS
  • 2018-08-02 Listed $137,500 realMLS
  • 2018-08-02 Sold (MLS) $137,500 realMLS
  • 2013-09-05 Sold (Public Records) $78,500 Public Records
  • 2013-08-13 Sold (MLS) $78,500 realMLS
  • 2013-03-07 Listed $95,200 realMLS

Property tax history

-0.4%/yr

Latest (2025): $1,908 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…