CashFlowRE
Sign in Sign up
9238 2nd Ave
B Composite 70.21
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$95,600

9238 2nd Ave · Jacksonville, FL 32208
4 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 194 Days on market
Built 1965 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

FIXER-UPPER in need of some TLC! Come see this spacious 4 bed 2 bath concrete block home! Featuring a traditional layout with master suite and spacious guest bedrooms, this home offers a great canvas for your next renovation project. Large yard. No HOA! Property is being sold as-is and needs repairs including all major systems. Cash or hard money only. PLEASE NO BLIND OR ASSIGNABLE OFFERS, SELLER WILL NOT CONSIDER.

Key facts

  • Master suite
  • Large yard
  • 6,969 sq ft lot

Tags

LARGE YARDMASTER SUITESPACIOUS GUEST BEDROOMS

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking
  • Utilities: Septic tank; Sewer connected; Water connected
  • Home design: Single-family residence; One story
  • Exterior features: Lot of approximately 0.16 acres

Interior

  • Kitchen: No appliances specified
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No built-in appliances listed
  • Laundry & utility: No laundry appliances specified

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 4-bed/2.0-bath single-family listed at $96k.

Deal economics

  • At list price, monthly cash flow is $653 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $96k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% 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; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $1,623/mo this rent would consume 47% 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 $661 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $21k; list at $96k implies a 348% 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; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,128 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.70%
Cap rate
14.49%
Cash-on-cash
29.29%
DSCR
2.30
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$198,072
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9238 2nd Ave 0.00mi 4/2.0 1,512 (0%) 0mo $75,000 $50 100
9150 1st Ave 0.12mi 3/2.0 (-1) 1,596 (+6%) 2mo $200,000 $125 78
9166 3rd Ave 0.10mi 4/2.0 1,352 (-11%) 3mo $178,000 $132 75
9023 Jackson Ave 0.49mi 4/2.0 1,440 (-5%) 4mo $91,000 $63 66
9036 Van Buren Ave 0.50mi 4/2.0 1,432 (-5%) 3mo $190,000 $133 65
9487 Thorn Glen Rd 0.67mi 4/2.0 1,543 (+2%) 3mo $260,000 $169 63
9047 Van Buren Ave 0.51mi 3/1.5 (-1) 1,557 (+3%) 2mo $150,000 $96 63
9070 3rd Ave 0.21mi 3/2.0 (-1) 1,300 (-14%) 0mo $170,000 $131 61
9104 Van Buren Ave 0.46mi 3/2.0 (-1) 1,395 (-8%) 1mo $90,000 $65 60
1604 Carbondale Dr N 0.75mi 3/2.0 (-1) 1,554 (+3%) 2mo $245,000 $158 54
8614 3rd Ave 0.74mi 4/2.0 1,584 (+5%) 6mo $155,000 $98 52
9465 Balsam Fir Ct 0.65mi 4/2.0 1,680 (+11%) 4mo $262,000 $156 48

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
20.4%
Equity multiple
1.80×
Total profit
$21,364
Equity at exit
$14,254
10-year hold
IRR
26.5%
Equity multiple
3.01×
Total profit
$53,817
Equity at exit
$8,266

Cash invested: $26,768 (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
4.9×

Monthly cashflow live

Estimated rent
$1,623 high interval (Pro) →
Mortgage (P&I)
$501
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$653

Break-even live

Break-even rent $796
Max offer price $95,600
Occupancy floor 55%

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
$23,900
Closing costs
$2,868
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9131 4th Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 21d 1 0.15mi
9279 6th Ave Jacksonville, FL 3.0 2.0 1150 $1,245 $1.08 4d 1 0.19mi
9124 Adams Ave Jacksonville, FL 3.0 3.0 1207 $1,800 $1.49 24d 1 0.21mi
9037 6th Ave Jacksonville, FL 3.0 2.0 1156 $1,400 $1.21 24d 1 0.29mi
8973 4th Ave Jacksonville, FL 3.0 2.0 1230 $1,438 $1.17 14d 1 0.31mi
8918 1st Ave Jacksonville, FL 3.0 2.0 1435 $1,321 $0.92 16d 1 0.38mi
9032 8th Ave Jacksonville, FL 3.0 2.0 1300 $1,500 $1.15 24d 1 0.39mi
8910 Adams Ave Jacksonville, FL 4.0 2.0 1250 $1,225 $0.98 3d 1 0.43mi
9141 12th Ave Jacksonville, FL 3.0 2.0 1209 $1,598 $1.32 20d 1 0.48mi
9565 Carbondale Dr W Unit B Jacksonville, FL 3.0 2.0 1400 $2,000 $1.43 24d 1 0.49mi
3015 Lansdell Dr Jacksonville, FL 3.0 1.0 1150 $1,350 $1.17 24d 1 0.53mi
9148 13th Ave Jacksonville, FL 3.0 1.0 1126 $1,136 $1.01 4d 1 0.55mi
8721 4th Ave Jacksonville, FL 3.0 1.5 1344 $1,399 $1.04 24d 1 0.59mi
8642 2nd Ave Jacksonville, FL 3.0 2.0 1074 $1,245 $1.16 2d 1 0.69mi
9517 Fraser Fir Ct Jacksonville, FL 4.0 2.0 1526 $1,745 $1.14 7d 1 0.71mi
8726 Monroe Ave Jacksonville, FL 3.0 2.0 1920 $1,400 $0.73 14d 1 0.72mi
3250 Soutel Dr Jacksonville, FL 3.0 2.0 1352 $1,525 $1.13 24d 1 0.73mi
3344 Soutel Dr Jacksonville, FL 3.0 1.0 1142 $1,325 $1.16 24d 1 0.86mi
1021 Lake Forest Blvd Jacksonville, FL 3.0 1.0 1393 $1,290 $0.93 3d 1 1.10mi
2950 Bessent Rd Jacksonville, FL 3.0 2.0 1446 $1,779 $1.23 21d 1 1.12mi
3636 Turton Ave Jacksonville, FL 4.0 2.0 1728 $2,100 $1.22 24d 1 1.12mi
2978 Centerwood Dr Jacksonville, FL 3.0 2.0 1437 $1,805 $1.26 24d 1 1.17mi
915 Wayne St Jacksonville, FL 4.0 2.0 1220 $1,313 $1.08 3d 1 1.19mi
3029 Bessent Rd Jacksonville, FL 3.0 2.0 1330 $1,750 $1.32 3d 1 1.21mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 24d 1 1.23mi
10535 Lem Turner Rd Jacksonville, FL 1.0–4.0 1.0–2.0 1012 $1,846 $1.82 3d 40 1.25mi
3848 Soutel Dr Jacksonville, FL 3.0 2.0 1230 $1,541 $1.25 7d 1 1.29mi
1000 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 949 $1,684 $1.77 2d 9 1.33mi
7762 Lake Park Dr Jacksonville, FL 4.0 2.0 2140 $1,451 $0.68 24d 1 1.35mi
10569 Madrone Cove Ct Jacksonville, FL 3.0 2.5 1678 $1,700 $1.01 24d 1 1.40mi
3231 Penny Cove Ln Jacksonville, FL 3.0 2.5 1626 $1,945 $1.20 17d 1 1.41mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 24d 1 1.42mi
1010 Edgewood Ave W Jacksonville, FL 4.0 2.0 1450 $1,250 $0.86 14d 1 1.42mi
2482 Quail Ave Jacksonville, FL 3.0 2.0 1224 $1,850 $1.51 17d 1 1.44mi
2462 Quail Ave Jacksonville, FL 3.0 1.5 1312 $1,397 $1.06 24d 1 1.45mi
3283 Penny Cove Dr Unit 1 Jacksonville, FL 3.0 2.5 1650 $2,000 $1.21 17d 1 1.45mi
2489 Quail Ave Jacksonville, FL 3.0 2.0 1308 $1,495 $1.14 24d 1 1.47mi
2489 Quail Ave Jacksonville, FL 3.0 2.0 1306 $1,495 $1.14 16d 1 1.47mi
2818 Palmdale St Jacksonville, FL 4.0 2.5 1484 $1,900 $1.28 24d 1 1.49mi

Listing history 11 events

  1. 2026-05-21
    status Pending
  2. 2026-05-15
    price $95,600
  3. 2026-05-08
    price $89,900
  4. 2026-04-20
    price $95,900
  5. 2026-03-10
    status Active
  6. 2026-03-01
    historical
  7. 2025-12-29
    status Active Under Contract
  8. 2025-12-13
    historical
  9. 2025-10-15
    historical Active Under Contract
  10. 2025-10-13
    listed $97,900 Active
  11. 1979-04-11
    soldstatus $21,333

ⓘ 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
$1,055 · $88/mo
Projected year-2 tax
$1,055 · $88/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 4/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$19,479
− Mortgage interest
−$5,355
− Property taxes
−$1,055
− Insurance
−$478
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$2,781
Taxable income
$6,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,606
After-tax cash flow
$6,233/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

+348.1% since first listed
11 events — show timeline
  • 2026-05-21 Pending realMLS
  • 2026-05-15 Price Changed $95,600 realMLS
  • 2026-05-08 Price Changed $89,900 realMLS
  • 2026-04-20 Price Changed $95,900 realMLS
  • 2026-03-10 Relisted realMLS
  • 2026-03-01 Listing Removed realMLS
  • 2025-12-29 Relisted realMLS
  • 2025-12-13 Listing Removed realMLS
  • 2025-10-15 Contingent realMLS
  • 2025-10-13 Listed $97,900 realMLS
  • 1979-04-11 Sold (Public Records) $21,333 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,055 · +23.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…