CashFlowRE
Sign in Sign up
6002 Westwood Rd
C+ Composite 60.05
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 +21.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Appreciation +5.2/10.0
  • Schools +5.1/10.0
  • 1% rule +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$154,900

6002 Westwood Rd · Jacksonville, FL 32234
2 bd · 1.0 ba · 728 sqft · Manufactured public records · 83 Days on market
Built 1983 1.02 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come make this charming 2-bedroom, 1-bath home yours! Enjoy peaceful country living with plenty of space to relax and unwind. Whether you're looking for a cozy primary residence or a quiet getaway, this property offers the perfect blend of comfort and rural charm.

Key facts

  • 1.02 acre lot
  • Built 1983
  • Listed 83 days

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Unassigned parking
  • Utilities: Electricity available
  • Home design: Single wide mobile home; One story; Property is attached; Used as a manufactured home
  • Exterior features: Nearly 1-acre lot

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Refrigerator included

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 manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (1.4% below list).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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+.
  • 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: 232 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 + $697 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 $43k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $155k implies a 2114% 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; major 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 $145,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.99%
Cap rate
8.08%
Cash-on-cash
6.37%
DSCR
1.28
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.31×
Total profit
$13,397
Equity at exit
$48,497
10-year hold
IRR
11.0%
Equity multiple
2.26×
Total profit
$54,526
Equity at exit
$61,183

Cash invested: $43,372 (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
232
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,527 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$99 /mo · $1,188/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$230

Break-even live

Break-even rent $1,235
Max offer price $154,900
Occupancy floor 80%

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
$38,725
Closing costs
$4,647
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 21 events

  1. 2026-06-18
    days on market $154,900 Active 83 DOM
  2. 2026-06-17
    days on market $154,900 Active 82 DOM
  3. 2026-06-16
    days on market $154,900 Active 81 DOM
  4. 2026-06-15
    days on market $154,900 Active 80 DOM
  5. 2026-06-13
    days on market $154,900 Active 78 DOM
  6. 2026-06-13
    days on market $154,900 Active 77 DOM
  7. 2026-06-09
    days on market $154,900 Active 74 DOM
  8. 2026-06-08
    days on market $154,900 Active 73 DOM
  9. 2026-06-07
    days on market $154,900 Active 72 DOM
  10. 2026-06-03
    days on market $154,900 Active 68 DOM
  11. 2026-06-02
    days on market $154,900 Active 67 DOM
  12. 2026-06-01
    days on market $154,900 Active 66 DOM
  13. 2026-05-31
    days on market $154,900 Active 65 DOM
  14. 2026-05-08
    price $154,900
  15. 2026-05-07
    price $159,900
  16. 2026-03-27
    listed $164,900 Active
    Show marketing remark (264 chars)

    Come make this charming 2-bedroom, 1-bath home yours! Enjoy peaceful country living with plenty of space to relax and unwind. Whether you're looking for a cozy primary residence or a quiet getaway, this property offers the perfect blend of comfort and rural charm.

  17. 2026-03-27
    listed $164,900 Active 264-char remark
    Show marketing remark (264 chars)

    Come make this charming 2-bedroom, 1-bath home yours! Enjoy peaceful country living with plenty of space to relax and unwind. Whether you're looking for a cozy primary residence or a quiet getaway, this property offers the perfect blend of comfort and rural charm.

  18. 2026-03-27
    historical 264-char remark
    Show marketing remark (264 chars)

    Come make this charming 2-bedroom, 1-bath home yours! Enjoy peaceful country living with plenty of space to relax and unwind. Whether you're looking for a cozy primary residence or a quiet getaway, this property offers the perfect blend of comfort and rural charm.

  19. 2023-09-24
    historical $1,100
  20. 2023-09-08
    listed $1,100
  21. 1993-09-09
    soldstatus $6,995

ⓘ 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
$1,188 · $99/mo
Projected year-2 tax
$1,286 · $107/mo
Expected delta
+$98/yr (+$8/mo · 8.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$18,319
− Mortgage interest
−$8,677
− Property taxes
−$1,188
− Insurance
−$774
− Repairs & maintenance
−$1,465
− Management
−$1,465
− Depreciation
−$4,506
Taxable income
$242
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$58
After-tax cash flow
$2,703/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

+2114.4% since first listed
8 events — show timeline
  • 2026-05-08 Price Changed $154,900 realMLS
  • 2026-05-07 Price Changed $159,900 realMLS
  • 2026-03-27 Listing Removed realMLS
  • 2026-03-27 Listed $164,900 realMLS
  • 2026-03-27 Listed $164,900 realMLS
  • 2023-09-24 Rental Removed $1,100 APPFOLIO
  • 2023-09-08 Listed for Rent $1,100 APPFOLIO
  • 1993-09-09 Sold (Public Records) $6,995 Public Records

Property tax history

+7.3%/yr

Latest (2025): $1,188 · +14.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…