CashFlowRE
Sign in Sign up
7365 Palm Hills Dr
D Composite 40.9
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

7365 Palm Hills Dr · Jacksonville, FL 32244
3 bd · 3.0 ba · 1,768 sqft · Townhouse public records · 15 Days on market
Built 2020 3,484 sqft lot Est $255k · 6% under $166/mo HOA · 8% of rent

🖨 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

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/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.
Recommended offer $215,473 (10.2% below list)

Questions for the listing agent

  1. 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?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
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

5-year hold
IRR
-21.3%
Equity multiple
0.27×
Total profit
$-49,160
Equity at exit
$35,770
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $2,368
Max offer price $215,473
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $239,900 Active 15 DOM
  2. 2026-06-18
    days on market $239,900 Active 12 DOM
  3. 2026-06-17
    days on market $239,900 Active 11 DOM
  4. 2026-06-16
    days on market $239,900 Active 10 DOM
  5. 2026-06-15
    days on market $239,900 Active 9 DOM
  6. 2026-06-13
    days on market $239,900 Active 7 DOM
  7. 2026-06-13
    days on market $239,900 Active 6 DOM
  8. 2026-06-09
    days on market $239,900 Active 3 DOM
  9. 2026-06-08
    days on market $239,900 Active 2 DOM
  10. 2026-06-08
    remarks 349-char remark
  11. 2026-06-07
    remarks 269-char remark
  12. 2026-06-07
    pricestatusdays on marketlisting id $239,900 Active 1 DOM
  13. 2026-05-18
    listed $150,000 New
  14. 2021-02-18
    soldstatus $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,

  15. 2021-01-11
    status 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,

  16. 2021-01-04
    listed $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,

  17. 2018-07-10
    soldstatus $450,000
  18. 2010-11-29
    soldstatus $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
combined federal + state — saved on this device
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

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)
63,592
Household income
$62,204
Rent vs Own
43.7% rent · 56.3% 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

Price history

+114.3% since first listed
6 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%/yr

Latest (2025): $4,160 · +29.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…