6034 Twin Pines Rd · Jacksonville, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 8/10 · Major
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +25.5/30.0
- ARV discount +15.0/15.0
- DSCR +8.5/10.0
- 1% rule +6.0/10.0
- Appreciation +5.2/10.0
- Schools +5.1/10.0
- Livability +4.2/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$175,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
Key facts
- Hardwood flooring
- Central heat and air
- Shingle roof
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $176k.
Deal economics
- At list price, monthly cash flow is $410 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $176k).
- Recommended offer: $173k (1.5% below list) — sets the bar for market timing.
- Cap rate 9.1% 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+.
- Clay (suburban): math 58% / reading 59% proficiency, ranked #14 of 73 in FL (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: 234 active listings in the ZIP; solid renter incomes; 1,876 units permitted in Clay County in 2024 (14 in 5+ unit buildings).
Forward outlook
- In year one you build about $2k of equity ($1k loan paydown + $790 appreciation (0.5% local appreciation)).
- Clay County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (0.5% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 20 days — a 2% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 2y 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
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.10% ✓
- Cap rate
- 9.10%
- Cash-on-cash
- 10.02%
- DSCR
- 1.45
- GRM
- 7.6
CMA / ARV
- ARV (on-the-fly)
- $221,760
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 605 County Road 217 | 0.21mi | 3/2.0 | 1,462 (+11%) | 2mo | $245,000 | $168 | 70 |
| 6346 Memory Ln | 0.32mi | 4/2.0 (+1) | 1,444 (+9%) | 3mo | $285,000 | $197 | 62 |
| 6018 Liana Lee Dr | 0.13mi | 3/2.0 | 1,456 (+10%) | 22mo | $225,000 | $155 | 59 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
0.45% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 10.2%
- Equity multiple
- 1.50×
- Total profit
- $24,720
- Equity at exit
- $54,946
- IRR
- 14.6%
- Equity multiple
- 2.68×
- Total profit
- $82,395
- Equity at exit
- $69,319
Cash invested: $49,140 (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
ZIP-level market 32234
- Home prices YoY
- 0.2%
- Active inventory
- 234
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $1,929 medium interval (Pro) →
- Mortgage (P&I)
- −$920
- Tax from tax record
- −$120 /mo · $1,440/yr
- Insurance
- −$73
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$405
- Net cashflow
- $410
Break-even live
Sensitivity live
| Price | -10% $510 | -5% $460 | +0% $410 | +5% $361 | +10% $311 |
|---|---|---|---|---|---|
| Rent | -10% $258 | -5% $334 | +0% $410 | +5% $487 | +10% $563 |
| Rate | -1.0pp $499 | -0.5pp $455 | base $410 | +0.5pp $365 | +1.0pp $319 |
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
- $43,875
- Closing costs
- $5,265
- 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.
Listing history 22 events
-
2026-06-15days on market $175,500 Active 20 DOM
-
2026-06-13days on market $175,500 Active 18 DOM
-
2026-06-13days on market $175,500 Active 17 DOM
-
2026-06-09days on market $175,500 Active 14 DOM
-
2026-06-08days on market $175,500 Active 13 DOM
-
2026-06-07days on market $175,500 Active 12 DOM
-
2026-06-03days on market $175,500 Active 8 DOM
-
2026-06-02days on market $175,500 Active 7 DOM
-
2026-06-01days on market $175,500 Active 6 DOM
-
2026-05-31days on market $175,500 Active 5 DOM
-
2026-05-26$175,500 Active
-
2025-08-01historical 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2025-03-07price $185,000 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2025-02-11$200,000 Active 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2025-01-14historical 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2025-01-09status Active 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-12-31historical 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-10-30price $200,000 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-10-12price $205,000 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-09-13price $210,000 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-09-04price $215,000 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
-
2024-08-07$220,000 Active 281-char remark
Show marketing remark (281 chars)
This home is located on a one acre lot, with beautiful country setting, the mobile home has been update with standard construction, 2x4 studs etc.,,the home features a large kitchen with lots of cabinets and counter space, also includes large over size garage and storage building.
ⓘ 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
- $1,440 · $120/mo
- Projected year-2 tax
- $1,457 · $121/mo
- Expected delta
- +$17/yr (+$1/mo · 1.2%)
ⓘ 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 8/10 Severe
- Heat 8/10 Severe 7 d/yr ≥109°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 2 unhealthy d/yr today · 3 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
- $23,147
- − Mortgage interest
- −$9,831
- − Property taxes
- −$1,440
- − Insurance
- −$878
- − Repairs & maintenance
- −$1,852
- − Management
- −$1,852
- − Depreciation
- −$5,105
- Taxable income
- $2,190
- Est. tax owed @ 24.0%
- −$526
- After-tax cash flow
- $4,399/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
- Clay
- NCES district ID
- 1200300
- Math proficiency
- 58% ▼ -8.00%
- Reading proficiency
- 59% ▼ -3.00%
- Median HH income
- $59,379
- Composite
- 50.73/100
- National rank
- #1815
- State rank
- #14 of 73 in FL
Livability — Jacksonville
- Score
- 83/100
- State rank
- #50
- US rank
- #911
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Duval County · 1,015,274 people
- City population
- 979,034
- Metro
- Jacksonville, FL
- Population (ZIP)
- 9,678
- Household income
- $87,331
- Rent vs Own
- Severe rent burden
- 62.0
Population outlook (Clay County) Hauer SSP2
- Today (2025)
- 230,495 people
- By 2030
- 242,427 · +5.2%
- By 2040
- 262,244 · +13.8%
- By 2050
- 275,148 · +19.4%
- By 2075
- 295,397 · +28.2%
- By 2100
- 287,592 · +24.8%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (76%)
- Race & ethnicity
- White 76% Black 16% Hispanic / Latino 6% Two or more races 4%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 2% Salvadoran 1%
- Common ancestry
- Serbian 2% Lithuanian 1% Slovak 1%
- Foreign-born
- 4% · Canada, Dominican Republic
- Languages at home
- 95% English-only · Spanish 4%
Political lean MEDSL · Clay
- 2024 margin
- Solid R (+39.3) · D 29.9% · R 69.2%
- 2008→2024 swing
- +3.6pp toward D · 2008: -42.8pp · 2024: -39.3pp
- All cycles
- 2024: R+39.3 2020: R+37.1 2016: R+44.3 2012: R+45.8 2008: R+42.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 0.45%
- Current HPI
- 288.4613
- Rent YoY
- —
- Metro
- Jacksonville, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-20.2% since first listed12 events — show timeline
- 2026-05-26 Listed $175,500 FSBO.com
- 2025-08-01 Listing Removed — realMLS
- 2025-03-07 Price Changed $185,000 realMLS
- 2025-02-11 Listed $200,000 realMLS
- 2025-01-14 Listing Removed — realMLS
- 2025-01-09 Relisted — realMLS
- 2024-12-31 Listing Removed — realMLS
- 2024-10-30 Price Changed $200,000 realMLS
- 2024-10-12 Price Changed $205,000 realMLS
- 2024-09-13 Price Changed $210,000 realMLS
- 2024-09-04 Price Changed $215,000 realMLS
- 2024-08-07 Listed $220,000 realMLS
Property tax history
+17.0%/yrLatest (2025): $1,440 · +12.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…