CashFlowRE
Sign in Sign up
237 Tallulah Ave
B+ Composite 77.71
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$79,990

237 Tallulah Ave · Jacksonville, FL 32208
2 bd · 1.0 ba · 1,011 sqft · SingleFamily public records · 45 Days on market
Built 1932 6,534 sqft lot Est $111k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unapproved short sale. Investment opportunity!! This house has lots of potential! Quaint 2/1 in Jacksonville in need of some serious TLC.

Key facts

  • 6,534 sq ft lot
  • Built 1932
  • Listed 45 days

Property features AI

Finance

  • Financial info: Property tax information available (taxes listed in source — financial details omitted per instructions)
  • HOA & community: Not a senior community

Exterior

  • Parking: Other parking
  • Utilities: Electricity connected; Water connected
  • Home design: Single Family Residence; Used as a single-family home
  • Exterior features: 0.15-acre lot

Interior

  • Kitchen: No kitchen appliances specified
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); 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 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • This rent runs 37% of the median local income ($41k/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 $554 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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.
  • Current owner paid $39k; list at $80k implies a 105% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1932 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $77,590 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 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 1932 — 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
1.61%
Cap rate
12.55%
Cash-on-cash
22.34%
DSCR
1.99
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$111,210
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
50 W 58th St 0.32mi 2/1.0 1,004 (-1%) 1mo $71,000 $71 83
110 Tallulah Ave 0.20mi 3/1.0 (+1) 1,102 (+9%) 2mo $181,000 $164 69
448 W 68th St 0.38mi 2/1.0 1,074 (+6%) 4mo $141,000 $131 68
8024 Hawthorne St 0.57mi 2/1.0 1,042 (+3%) 2mo $115,000 $110 66
6711 Drayton St 0.31mi 3/1.0 (+1) 1,088 (+8%) 3mo $138,000 $127 65
429 W 46th St 0.71mi 2/1.0 1,020 (+1%) 2mo $167,000 $164 64
6835 Vermillion St 0.25mi 3/1.0 (+1) 891 (-12%) 2mo $65,000 $73 62
182 W 61st St 0.12mi 2/3.0 1,161 (+15%) 3mo $125,770 $108 59
473 W 65th St 0.34mi 3/1.0 (+1) 884 (-13%) 0mo $95,000 $107 58
557 Chestnut Dr 0.66mi 2/1.0 943 (-7%) 4mo $125,000 $133 55
569 W 49th St 0.71mi 2/1.0 924 (-9%) 2mo $57,000 $62 51
465 W 60th St 0.35mi 2/3.5 1,157 (+14%) 3mo $89,000 $77 47

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
11.6%
Equity multiple
1.44×
Total profit
$9,871
Equity at exit
$11,927
10-year hold
IRR
17.9%
Equity multiple
2.27×
Total profit
$28,424
Equity at exit
$6,916

Cash invested: $22,397 (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
5.2×

Monthly cashflow live

Estimated rent
$1,285 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$146 /mo · $1,746/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$417

Break-even live

Break-even rent $757
Max offer price $79,990
Occupancy floor 63%

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
$19,998
Closing costs
$2,400
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
209 Woodrow St Jacksonville, FL 3.0 1.0 1282 $1,325 $1.03 23d 1 0.14mi
7115 Lucky Dr W Jacksonville, FL 3.0 1.0 1158 $1,500 $1.30 23d 1 0.17mi
343 W 60th St Jacksonville, FL 3.0 1.0 1238 $1,299 $1.05 21d 1 0.21mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,385 $1.24 4d 1 0.31mi
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 3d 1 0.34mi
472 W 65th St Jacksonville, FL 3.0 1.0 1312 $1,295 $0.99 21d 1 0.34mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 3d 1 0.38mi
6418 Sapphire Dr Jacksonville, FL 3.0 1.5 1296 $1,350 $1.04 23d 1 0.39mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 14d 1 0.40mi
6701 N Main St Jacksonville, FL 1.0 1.0 700 $950 $1.36 23d 1 0.42mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 19d 1 0.43mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 4d 1 0.43mi
7345 Penrose St Jacksonville, FL 1.0 1.0 1006 $685 $0.68 16d 1 0.45mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 7d 1 0.48mi
7525 Oakwood St Jacksonville, FL 3.0 1.0 945 $1,375 $1.46 14d 1 0.52mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 21d 1 0.52mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 23d 1 0.57mi
7545 Wilder Ave Jacksonville, FL 3.0 1.0 1300 $1,150 $0.88 3d 1 0.58mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 23d 1 0.60mi
525 E 60th St Jacksonville, FL 3.0 2.0 1120 $1,471 $1.31 23d 1 0.65mi
524 E 60th St Jacksonville, FL 3.0 1.0 1212 $1,195 $0.99 7d 1 0.65mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 7d 1 0.68mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 23d 1 0.74mi
646 Escambia St Jacksonville, FL 3.0 2.0 1200 $1,395 $1.16 21d 1 0.75mi
549 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 10d 1 0.76mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 10d 1 0.76mi
555 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 10d 1 0.77mi
664 Escambia St Jacksonville, FL 3.0 2.0 1352 $1,500 $1.11 17d 1 0.77mi
567 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 14d 1 0.78mi
8027 Floyd St Jacksonville, FL 2.0 1.5 935 $1,300 $1.39 2d 1 0.79mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 7d 1 0.82mi
7140 Buffalo Ave Jacksonville, FL 2.0 1.0 832 $1,321 $1.59 23d 1 0.82mi
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 3d 1 0.89mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 1d 1 0.90mi
851 Broxton St Unit 851 Jacksonville, FL 1.0 1.0 700 $875 $1.25 17d 1 0.93mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 21d 1 0.93mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 4d 1 0.94mi
814 E 60th St Jacksonville, FL 2.0 1.0 981 $1,199 $1.22 1d 1 0.95mi
841 E 60th St Jacksonville, FL 3.0 1.0 954 $1,225 $1.28 23d 1 0.99mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 7d 1 0.99mi

Listing history 19 events

  1. 2026-06-07
    statusdays on market $79,990 Pending 45 DOM
  2. 2026-06-05
    days on market $79,990 Active 44 DOM
  3. 2026-06-03
    days on market $79,990 Active 43 DOM
  4. 2026-06-02
    days on market $79,990 Active 42 DOM
  5. 2026-06-01
    days on market $79,990 Active 41 DOM
  6. 2026-05-31
    days on market $79,990 Active 40 DOM
  7. 2026-04-21
    listed $79,990 Active
  8. 2020-08-04
    soldstatus $39,030 Closed 137-char remark
    Show marketing remark (137 chars)

    Unapproved short sale. Investment opportunity!! This house has lots of potential! Quaint 2/1 in Jacksonville in need of some serious TLC.

  9. 2020-07-30
    status Pending 137-char remark
    Show marketing remark (137 chars)

    Unapproved short sale. Investment opportunity!! This house has lots of potential! Quaint 2/1 in Jacksonville in need of some serious TLC.

  10. 2020-02-14
    historical Active Under Contract 137-char remark
    Show marketing remark (137 chars)

    Unapproved short sale. Investment opportunity!! This house has lots of potential! Quaint 2/1 in Jacksonville in need of some serious TLC.

  11. 2020-01-31
    listed $29,000 Active 137-char remark
    Show marketing remark (137 chars)

    Unapproved short sale. Investment opportunity!! This house has lots of potential! Quaint 2/1 in Jacksonville in need of some serious TLC.

  12. 2007-06-13
    soldstatus $126,000
  13. 2007-06-11
    historical 218-char remark
    Show marketing remark (218 chars)

    A must see to appreciate, a 2/1 remodeled home by home owner. New carpet, ceramic tile, beautiful bathroom, gorgeous kitchen, lots of cabinets, inside laundry, above ground pool, workshop with storage. Fenced backyard.

  14. 2007-06-08
    soldstatus $126,000 218-char remark
    Show marketing remark (218 chars)

    A must see to appreciate, a 2/1 remodeled home by home owner. New carpet, ceramic tile, beautiful bathroom, gorgeous kitchen, lots of cabinets, inside laundry, above ground pool, workshop with storage. Fenced backyard.

  15. 2006-11-29
    listed $125,000 218-char remark
    Show marketing remark (218 chars)

    A must see to appreciate, a 2/1 remodeled home by home owner. New carpet, ceramic tile, beautiful bathroom, gorgeous kitchen, lots of cabinets, inside laundry, above ground pool, workshop with storage. Fenced backyard.

  16. 2006-11-20
    historical
  17. 2006-09-25
    listed $137,500
  18. 2000-01-12
    soldstatus $33,600
  19. 1985-04-01
    soldstatus $35,500

ⓘ 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
$1,746 · $146/mo
Projected year-2 tax
$1,746 · $146/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 1/10 Low
  • 🌡 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
$15,421
− Mortgage interest
−$4,481
− Property taxes
−$1,746
− Insurance
−$400
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$2,327
Taxable income
$4,000
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$960
After-tax cash flow
$4,043/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

+125.3% since first listed
13 events — show timeline
  • 2026-04-21 Listed $79,990 realMLS
  • 2020-08-04 Sold (MLS) $39,030 MARMLS
  • 2020-07-30 Pending MARMLS
  • 2020-02-14 Contingent MARMLS
  • 2020-01-31 Listed $29,000 MARMLS
  • 2007-06-13 Sold (Public Records) $126,000 Public Records
  • 2007-06-11 Listing Removed realMLS
  • 2007-06-08 Sold (MLS) $126,000 realMLS
  • 2006-11-29 Listed $125,000 realMLS
  • 2006-11-20 Listing Removed realMLS
  • 2006-09-25 Listed $137,500 realMLS
  • 2000-01-12 Sold (Public Records) $33,600 Public Records
  • 1985-04-01 Sold (Public Records) $35,500 Public Records

Property tax history

+10.1%/yr

Latest (2025): $1,746 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…