CashFlowRE
Sign in Sign up
203 Renne Dr N
C+ Composite 61.06
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +6.3/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$165,000

203 Renne Dr N · Jacksonville, FL 32218
3 bd · 2.0 ba · 1,092 sqft · SingleFamily public records · 49 Days on market
Built 1962 0.30 ac lot Est $226k · 27% under

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

Listing remarks MLS

LOOKING FOR A HOME IN A WELL-ESTABLISHED NEIGHBORHOOD, HERE IT IS. THIS HOME WAS COMPLETELY RENOVATED IN 2022, SO YOU WILL HAVE NO ISSUES WITH HOMEOWNERS INSURANCE. COME AND CHECK IT OUT.

Key facts

  • 0.3 acre lot
  • Parking
  • Built 1962

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Assigned parking; 1-car carport
  • Utilities: Electricity available; Sewer available; Water available
  • Home design: Single-family residence; One story
  • Exterior features: No private pool; 0.3-acre lot

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Vinyl flooring

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 $165k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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.
  • Zoned schools: San Mateo Elementary School (math 67% / reading 63%, grade B+, #514 of 2,144 statewide, top 24%, 534 students, 48% FRL); Oceanway School (math 34% / reading 33%, grade F, #428 of 571 statewide, top 76%, 927 students, 51% FRL); First Coast High School (math 18% / reading 33%, grade F, #499 of 667 statewide, top 75%, 2,117 students, 49% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: Rents soft (-0.4%/yr); 735 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 32% of the median local income ($70k/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 $5k 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 49 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
7.84%
Cash-on-cash
5.51%
DSCR
1.25
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$226,044
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11515 Soforenko Dr 0.33mi 3/2.0 1,100 (+1%) 1mo $234,900 $214 83
273 Claudia Dr 0.33mi 3/2.0 1,092 (0%) 10mo $216,000 $198 76
231 Renne Dr N 0.06mi 3/1.5 1,168 (+7%) 20mo $205,000 $176 67
11220 Soforenko Dr 0.50mi 3/1.5 1,040 (-5%) 1mo $217,000 $209 66
11441 Elane Dr 0.30mi 3/2.0 1,202 (+10%) 12mo $210,000 $175 59
11427 Harlan Dr 0.46mi 3/2.0 1,040 (-5%) 14mo $225,000 $216 59
11515 Vera Dr 0.38mi 3/1.5 1,134 (+4%) 20mo $235,000 $207 57
11253 Samuel Dr 0.42mi 3/1.5 1,183 (+8%) 10mo $220,000 $186 56
11258 Soforenko Dr 0.44mi 3/1.5 1,172 (+7%) 16mo $224,900 $192 52
11278 Princessa Ln 0.64mi 3/1.5 1,160 (+6%) 12mo $245,000 $211 48
313 Suzanne Dr 0.50mi 3/2.0 1,222 (+12%) 13mo $155,000 $127 46
11337 Renne Dr E 0.73mi 3/2.0 1,010 (-8%) 20mo $235,000 $233 37

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
-11.5%
Equity multiple
0.60×
Total profit
$-18,598
Equity at exit
$24,602
10-year hold
IRR
-7.9%
Equity multiple
0.58×
Total profit
$-19,544
Equity at exit
$14,266

Cash invested: $46,200 (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 32218

Home prices YoY
-25.7%
Rents YoY
-0.4%
Active inventory
735
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,870 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$331 /mo · $3,970/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$212

Break-even live

Break-even rent $1,601
Max offer price $165,000
Occupancy floor 84%

Sensitivity live

Price -10% $306 -5% $259 +0% $212 +5% $165 +10% $119
Rent -10% $64 -5% $138 +0% $212 +5% $286 +10% $360
Rate -1.0pp $295 -0.5pp $254 base $212 +0.5pp $169 +1.0pp $126

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
$41,250
Closing costs
$4,950
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11833 N Main St Jacksonville, FL 2.0 2.0 1170 $1,495 $1.28 4d 4 0.37mi
11701 Palm Lake Dr Jacksonville, FL 1.0–3.0 1.0–2.0 999 $1,957 $1.96 3d 80 0.42mi
11267 Bruce Dr Jacksonville, FL 3.0 1.5 1120 $1,725 $1.54 16d 1 0.46mi
745 Northpoint Cir N Jacksonville, FL 2.0 2.0 897 $1,600 $1.78 25d 1 1.22mi
556 Worcester Ct Jacksonville, FL 3.0 2.0 1500 $2,000 $1.33 25d 1 1.38mi
11011 Harts Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1052 $1,742 $1.66 3d 23 1.41mi
950 Turtle Creek Dr S Jacksonville, FL 3.0 2.0 1460 $1,824 $1.25 25d 1 1.50mi

Listing history 14 events

  1. 2026-05-19
    status Pending
  2. 2026-05-12
    price $165,000
  3. 2026-03-31
    listed $185,000 Active
  4. 2025-12-03
    listed $5,000 Active
  5. 2025-03-04
    historical 187-char remark
    Show marketing remark (187 chars)

    LOOKING FOR A HOME IN A WELL-ESTABLISHED NEIGHBORHOOD, HERE IT IS. THIS HOME WAS COMPLETELY RENOVATED IN 2022, SO YOU WILL HAVE NO ISSUES WITH HOMEOWNERS INSURANCE. COME AND CHECK IT OUT.

  6. 2024-09-23
    listed $249,000 Active 187-char remark
    Show marketing remark (187 chars)

    LOOKING FOR A HOME IN A WELL-ESTABLISHED NEIGHBORHOOD, HERE IT IS. THIS HOME WAS COMPLETELY RENOVATED IN 2022, SO YOU WILL HAVE NO ISSUES WITH HOMEOWNERS INSURANCE. COME AND CHECK IT OUT.

  7. 2022-03-17
    soldstatus $230,000
  8. 2022-02-09
    soldstatus $230,000 Sold
  9. 2022-01-07
    status Pending
  10. 2022-01-01
    status Active
  11. 2021-12-30
    status Pending
  12. 2021-12-28
    listed $230,000 Active
  13. 2021-07-13
    soldstatus $58,000
  14. 1975-06-13
    soldstatus $26,500

ⓘ 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
$3,970 · $331/mo
Projected year-2 tax
$3,970 · $331/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 9/10 Extreme 7 d/yr ≥106°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
$22,436
− Mortgage interest
−$9,243
− Property taxes
−$3,970
− Insurance
−$825
− Repairs & maintenance
−$1,795
− Management
−$1,795
− Depreciation
−$4,800
Taxable income
$9
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$2,544/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)
72,905
Household income
$69,638
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
2289.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada, Jamaica, Vietnam
Languages at home
89% English-only · Spanish 6% French/Haitian/Cajun 1% Tagalog/Filipino 1%

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
▼ -90.73%
Current HPI
262.2329
Rent YoY
▼ -0.40%
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

+522.6% since first listed
14 events — show timeline
  • 2026-05-19 Pending realMLS
  • 2026-05-12 Price Changed $165,000 realMLS
  • 2026-03-31 Listed $185,000 realMLS
  • 2025-12-03 Listed $5,000 NFMLS
  • 2025-03-04 Listing Removed realMLS
  • 2024-09-23 Listed $249,000 realMLS
  • 2022-03-17 Sold (Public Records) $230,000 Public Records
  • 2022-02-09 Sold (MLS) $230,000 realMLS
  • 2022-01-07 Pending realMLS
  • 2022-01-01 Relisted realMLS
  • 2021-12-30 Pending realMLS
  • 2021-12-28 Listed $230,000 realMLS
  • 2021-07-13 Sold (Public Records) $58,000 Public Records
  • 1975-06-13 Sold (Public Records) $26,500 Public Records

Property tax history

+16.0%/yr

Latest (2025): $3,970 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…