CashFlowRE
Sign in Sign up
1340 Carvill Ave
C- Composite 54.28
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 +23.6/30.0
  • DSCR +7.6/10.0
  • 1% rule +6.4/10.0
  • Livability +4.2/5.0
  • ARV discount +4.0/15.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$110,000

1340 Carvill Ave · Jacksonville, FL 32208
3 bd · 1.0 ba · 888 sqft · SingleFamily public records · 219 Days on market
Built 1947 0.60 ac lot Est $102k · 8% over

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

Listing remarks MLS

NICE 3-BEDROOM, 1-BATH CB STUCCO HOME WITH DETACHED GARAGE. JUST NEEDS 'TLC'.' SELLER ACQUIRED PROPERTY THROUGH FORECLOSURE. SELLER & AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS OR LEAD BASED PAINTS. BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER. PROOF OF FUNDS OR PRE-APPROVAL LETTER IS REQUIRED BY SELLER.

Key facts

  • Multiple sheds
  • No hoa restrictions
  • Wood cabinetry

Tags

0.60 ACRE LOTORIGINAL HARDWOOD FLOORSWOOD CABINETRYDETACHED GARAGEMULTIPLE SHEDSNO HOA RESTRICTIONS

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: 1-car garage; Other parking
  • Utilities: Other utilities
  • Home design: Single-family residence; 0.6-acre lot
  • Exterior features: Other structures on the property; Currently used for other purposes

Interior

  • Kitchen: Other appliances
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has cooling (other type)
  • Interior features: Other interior features

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: Northwestern Legends Elementary (math 21% / reading 14%, grade F, #2,117 of 2,144 statewide, top 99%, 528 students, 88% FRL); Joseph Stilwell Middle School (math 31% / reading 33%, grade F, #448 of 571 statewide, top 79%, 612 students, 68% FRL); Jean Ribault High School (math 22% / reading 25%, grade F, #533 of 667 statewide, top 80%, 1,385 students, 71% FRL) — zoned schools average 76% FRL vs 49% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 46% district-wide (-21 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.4%/yr); 296 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 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.

Negotiation context

  • It's been on market 219 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y ago; this cycle's ask has dropped $50k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $110k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 219 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 1947 — 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
1.14%
Cap rate
8.55%
Cash-on-cash
8.06%
DSCR
1.36
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$102,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7069 Alan Ave 0.11mi 3/1.0 872 (-2%) 8mo $129,900 $149 85
753 Fernway St 0.51mi 3/1.0 929 (+5%) 1mo $110,000 $118 68
7400 Fernandina Ave 0.42mi 2/1.0 (-1) 933 (+5%) 1mo $28,000 $30 66
7447 Oriole St 0.49mi 3/1.5 912 (+3%) 8mo $71,250 $78 64
831 Ashford St 0.40mi 2/2.0 (-1) 912 (+3%) 8mo $40,000 $44 62
950 Ashton St 0.33mi 3/1.0 1,000 (+13%) 4mo $142,500 $143 60
5752 Oprey St 0.64mi 3/2.0 912 (+3%) 6mo $110,000 $121 57
5298 Golfbrook Dr 0.64mi 2/1.0 (-1) 875 (-2%) 8mo $116,500 $133 56
733 Escambia St 0.68mi 3/1.0 975 (+10%) 0mo $90,000 $92 52
719 Escambia St 0.69mi 3/1.0 912 (+3%) 19mo $105,000 $115 47
816 Ashford St 0.43mi 3/2.0 1,007 (+13%) 10mo $116,000 $115 45
844 Crestwood St 0.60mi 2/1.0 (-1) 792 (-11%) 6mo $75,000 $95 44

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
-7.5%
Equity multiple
0.73×
Total profit
$-8,293
Equity at exit
$16,401
10-year hold
IRR
-2.4%
Equity multiple
0.86×
Total profit
$-4,319
Equity at exit
$9,511

Cash invested: $30,800 (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
296
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,253 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$161 /mo · $1,926/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$207

Break-even live

Break-even rent $991
Max offer price $110,000
Occupancy floor 78%

Sensitivity live

Price -10% $269 -5% $238 +0% $207 +5% $176 +10% $145
Rent -10% $108 -5% $157 +0% $207 +5% $256 +10% $306
Rate -1.0pp $262 -0.5pp $235 base $207 +0.5pp $178 +1.0pp $149

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
$27,500
Closing costs
$3,300
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
961 Dorchester St Jacksonville, FL 2.0 1.0 884 $1,025 $1.16 5d 1 0.23mi
1059 Glencarin St Jacksonville, FL 2.0 1.0 645 $897 $1.39 7d 1 0.26mi
1136 Maynard St Jacksonville, FL 2.0 1.0 919 $1,045 $1.14 26d 1 0.36mi
810 Laurel St Jacksonville, FL 3.0 1.0 962 $1,295 $1.35 0d 1 0.40mi
1536 W 45th St Jacksonville, FL 2.0 1.0 800 $1,050 $1.31 26d 1 0.55mi
1567 Rutledge Ave Jacksonville, FL 3.0 2.0 1050 $1,113 $1.06 26d 1 0.58mi
5736 Teeler Ave Jacksonville, FL 3.0 1.0 852 $1,000 $1.17 26d 1 0.75mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 24d 1 0.76mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 10d 1 0.81mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 4d 1 0.84mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 10d 1 0.85mi
4813 Moncrief Rd Jacksonville, FL 2.0–3.0 1.0 755 $917 $1.21 0d 8 0.85mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 5d 1 0.87mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 26d 1 0.88mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 7d 1 0.88mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 26d 1 0.89mi
485 W 58th St Jacksonville, FL 3.0 2.0 986 $1,181 $1.20 0d 1 0.91mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 22d 1 0.94mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 26d 1 0.96mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 16d 1 0.98mi
5352 Dodge Rd Jacksonville, FL 3.0 2.0 1050 $1,261 $1.20 26d 1 0.99mi
5350 Dodge Rd Jacksonville, FL 3.0 1.0 1000 $1,500 $1.50 26d 1 1.00mi
1803 W 44th St Unit 1803 Jacksonville, FL 2.0 1.0 750 $950 $1.27 10d 1 1.01mi
1823 W 44th St Jacksonville, FL 3.0 2.0 1066 $1,500 $1.41 26d 1 1.02mi
4721 E Castlewood Dr Jacksonville, FL 3.0 1.0 1008 $1,250 $1.24 26d 1 1.04mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 10d 1 1.05mi
1653 W 35th St Jacksonville, FL 2.0 1.0 800 $825 $1.03 26d 1 1.09mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 26d 1 1.09mi
1551 W 33rd St #2 Jacksonville, FL 2.0 1.0 842 $795 $0.94 23d 1 1.11mi
1417 W 31st St Jacksonville, FL 3.0 1.0 880 $1,100 $1.25 4d 1 1.13mi
4114 Moncrief Rd Jacksonville, FL 2.0 1.0 821 $975 $1.19 10d 1 1.14mi
4114 Moncrief Rd Unit 2 Jacksonville, FL 2.0 1.0 821 $1,050 $1.28 26d 1 1.14mi
1316 W 31st St Jacksonville, FL 2.0 1.0 906 $998 $1.10 26d 1 1.14mi
1959 W 45th St Jacksonville, FL 2.0 1.0 895 $1,245 $1.39 16d 1 1.15mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,305 $1.17 0d 1 1.17mi
1196 W 30th St Jacksonville, FL 2.0 1.0 875 $880 $1.01 20d 1 1.19mi
1544 Breton Rd Jacksonville, FL 3.0 1.0 918 $1,255 $1.37 0d 1 1.20mi
411 W 41st St Jacksonville, FL 3.0 1.0 1100 $1,195 $1.09 0d 1 1.21mi
917 W 30th St Jacksonville, FL 2.0 1.0 672 $1,200 $1.79 20d 1 1.23mi
666 Basswood St Jacksonville, FL 3.0 1.0 1002 $1,400 $1.40 26d 1 1.23mi

Listing history 25 events

  1. 2026-06-22
    days on market $110,000 Active 219 DOM
  2. 2026-06-21
    days on market $110,000 Active 218 DOM
  3. 2026-06-18
    days on market $110,000 Active 215 DOM
  4. 2026-06-17
    days on market $110,000 Active 214 DOM
  5. 2026-06-16
    days on market $110,000 Active 213 DOM
  6. 2026-06-15
    days on market $110,000 Active 212 DOM
  7. 2026-06-10
    days on market $110,000 Active 206 DOM
  8. 2026-06-08
    days on market $110,000 Active 205 DOM
  9. 2026-06-08
    days on market $110,000 Active 204 DOM
  10. 2026-06-03
    days on market $110,000 Active 200 DOM
  11. 2026-06-02
    days on market $110,000 Active 199 DOM
  12. 2026-06-01
    days on market $110,000 Active 198 DOM
  13. 2026-05-31
    days on market $110,000 Active 197 DOM
  14. 2026-02-21
    price $110,000
  15. 2026-01-20
    price $130,000
  16. 2025-11-15
    listed $160,000 Active
  17. 2008-04-19
    historical 344-char remark
    Show marketing remark (344 chars)

    NICE 3-BEDROOM, 1-BATH CB STUCCO HOME WITH DETACHED GARAGE. JUST NEEDS 'TLC'.' SELLER ACQUIRED PROPERTY THROUGH FORECLOSURE. SELLER & AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS OR LEAD BASED PAINTS. BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER. PROOF OF FUNDS OR PRE-APPROVAL LETTER IS REQUIRED BY SELLER.

  18. 2008-01-24
    soldstatus $44,900 344-char remark
    Show marketing remark (344 chars)

    NICE 3-BEDROOM, 1-BATH CB STUCCO HOME WITH DETACHED GARAGE. JUST NEEDS 'TLC'.' SELLER ACQUIRED PROPERTY THROUGH FORECLOSURE. SELLER & AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS OR LEAD BASED PAINTS. BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER. PROOF OF FUNDS OR PRE-APPROVAL LETTER IS REQUIRED BY SELLER.

  19. 2007-05-31
    listed $44,900 344-char remark
    Show marketing remark (344 chars)

    NICE 3-BEDROOM, 1-BATH CB STUCCO HOME WITH DETACHED GARAGE. JUST NEEDS 'TLC'.' SELLER ACQUIRED PROPERTY THROUGH FORECLOSURE. SELLER & AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS OR LEAD BASED PAINTS. BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER. PROOF OF FUNDS OR PRE-APPROVAL LETTER IS REQUIRED BY SELLER.

  20. 2005-06-02
    soldstatus $75,000
  21. 2005-05-20
    soldstatus $75,000 233-char remark
    Show marketing remark (233 chars)

    Nice 3-bedroom, 1-bath home that has been recently Rehabed. New interior/exterior paint, floor coverings, kitchen & bathroom fixtures, light fixtures and new roof. Deep lot that goes down to the creek. 1-Car Garage with Workshop.

  22. 2005-01-23
    listed $80,900 233-char remark
    Show marketing remark (233 chars)

    Nice 3-bedroom, 1-bath home that has been recently Rehabed. New interior/exterior paint, floor coverings, kitchen & bathroom fixtures, light fixtures and new roof. Deep lot that goes down to the creek. 1-Car Garage with Workshop.

  23. 2004-10-08
    soldstatus $45,000
  24. 2004-08-20
    listed $47,500
  25. 1996-01-30
    soldstatus $10,000

ⓘ 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
$1,926 · $161/mo
Projected year-2 tax
$1,926 · $161/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) · 21% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥107°F today · 17 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
$15,038
− Mortgage interest
−$6,162
− Property taxes
−$1,926
− Insurance
−$550
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$3,200
Taxable income
$794
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$191
After-tax cash flow
$2,291/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

+1000.0% since first listed
12 events — show timeline
  • 2026-02-21 Price Changed $110,000 realMLS
  • 2026-01-20 Price Changed $130,000 realMLS
  • 2025-11-15 Listed $160,000 realMLS
  • 2008-04-19 Listing Removed realMLS
  • 2008-01-24 Sold (MLS) $44,900 realMLS
  • 2007-05-31 Listed $44,900 realMLS
  • 2005-06-02 Sold (Public Records) $75,000 Public Records
  • 2005-05-20 Sold (MLS) $75,000 realMLS
  • 2005-01-23 Listed $80,900 realMLS
  • 2004-10-08 Sold (Public Records) $45,000 Public Records
  • 2004-08-20 Listed $47,500 realMLS
  • 1996-01-30 Sold (Public Records) $10,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $1,926 · +21.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…