CashFlowRE
Sign in Sign up
6034 Twin Pines Rd
B Composite 74.42
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

6034 Twin Pines Rd · Jacksonville, FL 32234
3 bd · 2.0 ba · 1,320 sqft · Manufactured public records · 20 Days on market
Built 1973 Est $222k · 21% under ↓ 20% since listing

🖨 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

CENTRAL HEAT AND AIRREMODELED MODIFIED HOMEHARDWOOD FLOORINGSHINGLE ROOFSTORAGE UNITFENCED IN PRIVATE PROPERTY

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 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.
Recommended offer $172,867 (1.5% below list)

Questions for the listing agent

  1. Built in 1973 — 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
1.10%
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

5-year hold
IRR
10.2%
Equity multiple
1.50×
Total profit
$24,720
Equity at exit
$54,946
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $1,409
Max offer price $175,500
Occupancy floor 74%

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

  1. 2026-06-15
    days on market $175,500 Active 20 DOM
  2. 2026-06-13
    days on market $175,500 Active 18 DOM
  3. 2026-06-13
    days on market $175,500 Active 17 DOM
  4. 2026-06-09
    days on market $175,500 Active 14 DOM
  5. 2026-06-08
    days on market $175,500 Active 13 DOM
  6. 2026-06-07
    days on market $175,500 Active 12 DOM
  7. 2026-06-03
    days on market $175,500 Active 8 DOM
  8. 2026-06-02
    days on market $175,500 Active 7 DOM
  9. 2026-06-01
    days on market $175,500 Active 6 DOM
  10. 2026-05-31
    days on market $175,500 Active 5 DOM
  11. 2026-05-26
    listed $175,500 Active
  12. 2025-08-01
    historical 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.

  13. 2025-03-07
    price $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.

  14. 2025-02-11
    listed $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.

  15. 2025-01-14
    historical 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.

  16. 2025-01-09
    status 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.

  17. 2024-12-31
    historical 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.

  18. 2024-10-30
    price $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.

  19. 2024-10-12
    price $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.

  20. 2024-09-13
    price $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.

  21. 2024-09-04
    price $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.

  22. 2024-08-07
    listed $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
combined federal + state — saved on this device
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

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

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
13.6% rent · 86.4% 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

Price history

-20.2% since first listed
12 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%/yr

Latest (2025): $1,440 · +12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…