7365 Palm Hills Dr · Jacksonville, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +10.1/30.0
- ARV discount +10.1/15.0
- Livability +4.2/5.0
- 1% rule +4.1/10.0
- Schools +3.9/10.0
- Rent growth +3.1/5.0
- DSCR +2.9/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$239,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Ready NOW! Lennar Homes Townhomes in desired location near NAS Jax. Truman end unit floor plan: 3 beds, 2.5 bath, loft and 1 car garage. Open floor plan with Quartz kitchen counters, 42'' cabinets, stainless steel Frigidaire appliances(range, dishwasher, microwave and refrigerator), wood tile floors in wet areas & main floor, blinds throughout, screened lanai, washer/dryer,
Key facts
- $166 HOA
- Garage
- Built 2020
Property features AI
Finance
- Other: Located in Hills of Ortega Replat subdivision; Address: Jacksonville, FL 32244
- HOA & community: Association present (association fee covers other items)
Exterior
- Parking: Attached garage / attached parking
- Utilities: Public water; Public sewer; Utilities: other (details not provided)
- Home design: Residential townhouse; Resale property; Built in 2020
- Construction: Built in 2020
- Exterior features: Roof: other (details not provided); Construction materials: other (details not provided); Lot features: other (details not provided)
Interior
- Kitchen: Appliances: other (details not provided)
- Bedrooms: Three bedrooms on the main level
- Flooring: Flooring: other (details not provided)
- Bathrooms: Two full bathrooms and one half bathroom
- Heating & cooling: Heating: other (system present); Cooling: other (system present)
- Interior features: Two-level interior; No basement; No fireplaces
- Laundry & utility: Laundry features: other (details not provided)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath townhouse listed at $240k.
Deal economics
- At list price, monthly cash flow is $-138 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $215k (10.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (8.6% below list).
- Recommended offer: $215k (10.2% below list) — sets the bar for cash-flow.
- Cap rate 5.6% 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.
- Market conditions: Rents rising (+2.2%/yr); 353 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
- This rent runs 42% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $7k 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 15 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 5y ago; this cycle's ask is 60% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $206k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 0.91% ✗
- Cap rate
- 5.60%
- Cash-on-cash
- -2.47%
- DSCR
- 0.89
- GRM
- 9.1
CMA / ARV
- ARV (on-the-fly)
- $254,592
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 7379 Palm Hills Dr | 0.03mi | 3/2.5 | 1,768 (0%) | 8mo | $255,000 | $144 | 90 |
| 7385 Palm Hills Dr | 0.04mi | 3/2.5 | 1,768 (0%) | 9mo | $260,000 | $147 | 89 |
| 7424 Palm Hills Dr | 0.10mi | 3/2.5 | 1,654 (-6%) | 3mo | $214,500 | $130 | 80 |
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 · 2.25% rent growth · sell at horizon
- IRR
- -21.3%
- Equity multiple
- 0.27×
- Total profit
- $-49,160
- Equity at exit
- $35,770
- IRR
- -16.7%
- Equity multiple
- 0.10×
- Total profit
- $-60,122
- Equity at exit
- $20,742
Cash invested: $67,172 (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
ZIP-level market 32244
- Home prices YoY
- -17.8%
- Rents YoY
- 2.2%
- Active inventory
- 353
- Price-to-rent
- 9.1×
Monthly cashflow live
- Estimated rent
- $2,193 high interval (Pro) →
- Mortgage (P&I)
- −$1,258
- Tax from tax record
- −$347 /mo · $4,160/yr
- Insurance
- −$100
- HOA
- −$166
- Vacancy / Maint / Mgmt
- −$461
- Net cashflow
- $-138
Break-even live
Sensitivity live
| Price | -10% $-2 | -5% $-70 | +0% $-138 | +5% $-206 | +10% $-274 |
|---|---|---|---|---|---|
| Rent | -10% $-312 | -5% $-225 | +0% $-138 | +5% $-52 | +10% $35 |
| Rate | -1.0pp $-17 | -0.5pp $-77 | base $-138 | +0.5pp $-200 | +1.0pp $-264 |
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
- $59,975
- Closing costs
- $7,197
- 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 7 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7461 Greenway Dr Jacksonville, FL | 3.0 | 2.0 | 1557 | $2,200 | $1.41 | 24d | 1 | 0.26mi |
| 5357 Whitecastle Ct Jacksonville, FL | 3.0 | 2.0 | 1916 | $2,099 | $1.10 | 17d | 1 | 0.76mi |
| 5433 Lafayette Park Dr N Jacksonville, FL | 4.0 | 2.0 | 2108 | $2,600 | $1.23 | 24d | 1 | 1.12mi |
| 5639 Bullseye Cir Jacksonville, FL | 3.0 | 2.0 | 1574 | $1,825 | $1.16 | 24d | 1 | 1.30mi |
| 6983 Lafayette Park Dr Jacksonville, FL | 4.0 | 2.0 | 1854 | $1,916 | $1.03 | 15d | 1 | 1.39mi |
| 8155 Pineverde Ln Jacksonville, FL | 3.0 | 2.0 | 1426 | $1,985 | $1.39 | 17d | 1 | 1.46mi |
| 8114 Donegal Ln Jacksonville, FL | 4.0 | 2.0 | 2238 | $3,500 | $1.56 | 24d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $166 · $1,992/yr
Listing history 18 events
-
2026-06-21days on market $239,900 Active 15 DOM
-
2026-06-18days on market $239,900 Active 12 DOM
-
2026-06-17days on market $239,900 Active 11 DOM
-
2026-06-16days on market $239,900 Active 10 DOM
-
2026-06-15days on market $239,900 Active 9 DOM
-
2026-06-13days on market $239,900 Active 7 DOM
-
2026-06-13days on market $239,900 Active 6 DOM
-
2026-06-09days on market $239,900 Active 3 DOM
-
2026-06-08days on market $239,900 Active 2 DOM
-
2026-06-08remarks 349-char remark
-
2026-06-07remarks 269-char remark
-
2026-06-07pricestatusdays on market $239,900 Active 1 DOM
-
2026-05-18$150,000 New
-
2021-02-18soldstatus $206,000 Sold 382-char remark
Show marketing remark (382 chars)
Ready NOW! Lennar Homes Townhomes in desired location near NAS Jax. Truman end unit floor plan: 3 beds, 2.5 bath, loft and 1 car garage. Open floor plan with Quartz kitchen counters, 42'' cabinets, stainless steel Frigidaire appliances(range, dishwasher, microwave and refrigerator), wood tile floors in wet areas & main floor, blinds throughout, screened lanai, washer/dryer,
-
2021-01-11status Pending 382-char remark
Show marketing remark (382 chars)
Ready NOW! Lennar Homes Townhomes in desired location near NAS Jax. Truman end unit floor plan: 3 beds, 2.5 bath, loft and 1 car garage. Open floor plan with Quartz kitchen counters, 42'' cabinets, stainless steel Frigidaire appliances(range, dishwasher, microwave and refrigerator), wood tile floors in wet areas & main floor, blinds throughout, screened lanai, washer/dryer,
-
2021-01-04$208,985 Active 382-char remark
Show marketing remark (382 chars)
Ready NOW! Lennar Homes Townhomes in desired location near NAS Jax. Truman end unit floor plan: 3 beds, 2.5 bath, loft and 1 car garage. Open floor plan with Quartz kitchen counters, 42'' cabinets, stainless steel Frigidaire appliances(range, dishwasher, microwave and refrigerator), wood tile floors in wet areas & main floor, blinds throughout, screened lanai, washer/dryer,
-
2018-07-10soldstatus $450,000
-
2010-11-29soldstatus $70,000
ⓘ 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
- $4,160 · $347/mo
- Projected year-2 tax
- $4,160 · $347/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 5/10 Major
- Heat 8/10 Severe 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 3/10 Moderate 3 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
- $26,314
- − Mortgage interest
- −$13,438
- − Property taxes
- −$4,160
- − Insurance
- −$1,200
- − Repairs & maintenance
- −$2,105
- − Management
- −$2,105
- − HOA
- −$1,992
- − Depreciation
- −$6,979
- Taxable loss
- −$5,664
- Est. tax savings @ 24.0%
- +$1,359
- After-tax cash flow
- $-300/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
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)
- 63,592
- Household income
- $62,204
- Rent vs Own
- Severe rent burden
- 2799.0
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
- Highly diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- White 39% Black 35% Hispanic / Latino 15% Two or more races 10% Asian 6%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 6% Cuban 3%
- Common ancestry
- Hispanic 1% Lithuanian 1% Romanian 1%
- Foreign-born
- 12% · Canada, Vietnam, China
- Languages at home
- 83% English-only · Spanish 9% Tagalog/Filipino 3% French/Haitian/Cajun 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
- ▼ -64.22%
- Current HPI
- 296.5375
- Rent YoY
- ▲ 2.25%
- Metro
- Jacksonville, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+114.3% since first listed6 events — show timeline
- 2026-05-18 Listed $150,000 GAMLS
- 2021-02-18 Sold (MLS) $206,000 realMLS
- 2021-01-11 Pending — realMLS
- 2021-01-04 Listed $208,985 realMLS
- 2018-07-10 Sold (Public Records) $450,000 Public Records
- 2010-11-29 Sold (Public Records) $70,000 Public Records
Property tax history
+32.4%/yrLatest (2025): $4,160 · +29.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…