CashFlowRE
Sign in Sign up
7363 Wilder Ave
B Composite 72.32
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 +10.4/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • 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

$95,000

7363 Wilder Ave · Jacksonville, FL 32208
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 44 Days on market
Built 1944 Est $102k · 7% under

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

Listing remarks MLS

Awesome, welcoming layout with updated flooring, finishes and appliances features 2 car detached garage.

Key facts

  • Repipe
  • Adu potential
  • Hvac

Tags

CORNER LOTROOF REPLACEMENTREPIPEHVACDETACHED BLOCK GARAGEADU POTENTIAL

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached garage with space for 2 cars
  • Utilities: Connected to public water; Connected to public sewer
  • Home design: Single-family residence; Used as a single-family home
  • Exterior features: No private pool

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No built-in appliances listed

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 $95k.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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 soft (-1.4%/yr); 293 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 39% 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 $657 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 44 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: built in 1944 — 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 $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 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 1944 — 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
1.42%
Cap rate
10.77%
Cash-on-cash
16.00%
DSCR
1.71
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$101,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7503 Wilder Ave 0.02mi 2/1.0 (-1) 840 (0%) 3mo $50,300 $60 92
81 E 61st St 0.20mi 2/1.0 (-1) 848 (+1%) 6mo $40,000 $47 79
7120 Buffalo Ave 0.32mi 2/1.0 (-1) 832 (-1%) 8mo $141,017 $169 72
7106 Buffalo Ave 0.33mi 2/1.0 (-1) 832 (-1%) 15mo $140,020 $168 65
206 E 65th St 0.05mi 2/1.0 (-1) 925 (+10%) 16mo $129,500 $140 62
607 E 60th St 0.30mi 2/1.0 (-1) 892 (+6%) 13mo $53,000 $59 60
161 W 65th St 0.39mi 2/1.0 (-1) 780 (-7%) 8mo $94,762 $121 58
617 E 57th St 0.45mi 2/1.0 (-1) 772 (-8%) 7mo $136,000 $176 55
7148 Wakefield Ave 0.11mi 2/1.0 (-1) 942 (+12%) 18mo $65,000 $69 55
299 E 48th St 0.73mi 2/1.0 (-1) 792 (-6%) 1mo $66,500 $84 51
85 W 55th St 0.63mi 2/1.0 (-1) 833 (-1%) 18mo $100,000 $120 49
231 E 48th St 0.73mi 3/1.0 950 (+13%) 1mo $143,900 $151 43

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
3.3%
Equity multiple
1.12×
Total profit
$3,302
Equity at exit
$14,165
10-year hold
IRR
9.6%
Equity multiple
1.64×
Total profit
$16,927
Equity at exit
$8,214

Cash invested: $26,600 (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
293
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,346 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$171 /mo · $2,054/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$355

Break-even live

Break-even rent $897
Max offer price $95,000
Occupancy floor 69%

Sensitivity live

Price -10% $408 -5% $382 +0% $355 +5% $328 +10% $301
Rent -10% $248 -5% $301 +0% $355 +5% $408 +10% $461
Rate -1.0pp $403 -0.5pp $379 base $355 +0.5pp $330 +1.0pp $305

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
$23,750
Closing costs
$2,850
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7525 Oakwood St Jacksonville, FL 3.0 1.0 945 $1,375 $1.46 15d 1 0.07mi
525 E 60th St Jacksonville, FL 3.0 2.0 1120 $1,471 $1.31 24d 1 0.21mi
8027 Floyd St Jacksonville, FL 2.0 1.5 935 $1,300 $1.39 3d 1 0.25mi
7140 Buffalo Ave Jacksonville, FL 2.0 1.0 832 $1,321 $1.59 24d 1 0.31mi
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 4d 1 0.43mi
814 E 60th St Jacksonville, FL 2.0 1.0 981 $1,199 $1.22 2d 1 0.46mi
841 E 60th St Jacksonville, FL 3.0 1.0 954 $1,225 $1.28 24d 1 0.49mi
92 W 55th St Jacksonville, FL 2.0 1.0 624 $845 $1.35 22d 1 0.64mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 11d 1 0.72mi
346 W 68th St Jacksonville, FL 3.0 1.0 1114 $1,385 $1.24 5d 1 0.74mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 8d 1 0.86mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 15d 1 0.86mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 20d 1 0.90mi
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 22d 1 0.92mi
7124 Lorain St Jacksonville, FL 3.0 1.0 864 $1,043 $1.21 4d 1 0.92mi
481 E 44th St Jacksonville, FL 2.0 1.0 668 $899 $1.35 24d 1 0.94mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 24d 1 0.94mi
7511 N Shore Dr Jacksonville, FL 2.0 1.0 1014 $1,350 $1.33 5d 1 0.96mi
535 W 59th St Jacksonville, FL 3.0 2.0 816 $1,395 $1.71 8d 1 0.99mi
222 E 43rd St Jacksonville, FL 2.0 1.0 840 $946 $1.13 24d 1 0.99mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 24d 1 1.02mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 8d 1 1.02mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 5d 1 1.05mi
7210 Elwood Ave Jacksonville, FL 2.0 1.0 831 $995 $1.20 22d 1 1.06mi
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 4d 1 1.08mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 24d 1 1.12mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 24d 69 1.15mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 8d 1 1.24mi
5514 Long St Jacksonville, FL 2.0 1.0 941 $1,250 $1.33 2d 1 1.31mi
4918 N Pearl St Jacksonville, FL 2.0 1.0 850 $895 $1.05 24d 1 1.33mi
22 W 38th St Jacksonville, FL 2.0 1.0 800 $1,100 $1.38 24d 1 1.35mi
511 Ivy St Jacksonville, FL 2.0 1.0 900 $995 $1.11 24d 1 1.42mi

Listing history 28 events

  1. 2026-06-21
    days on market $95,000 Active 44 DOM
  2. 2026-06-18
    days on market $95,000 Active 41 DOM
  3. 2026-06-17
    days on market $95,000 Active 40 DOM
  4. 2026-06-16
    days on market $95,000 Active 39 DOM
  5. 2026-06-15
    days on market $95,000 Active 38 DOM
  6. 2026-06-13
    days on market $95,000 Active 35 DOM
  7. 2026-06-10
    days on market $95,000 Active 32 DOM
  8. 2026-06-08
    days on market $95,000 Active 31 DOM
  9. 2026-06-07
    days on market $95,000 Active 30 DOM
  10. 2026-06-05
    days on market $95,000 Active 27 DOM
  11. 2026-06-03
    days on market $95,000 Active 26 DOM
  12. 2026-06-02
    days on market $95,000 Active 25 DOM
  13. 2026-06-01
    days on market $95,000 Active 24 DOM
  14. 2026-05-31
    days on market $95,000 Active 23 DOM
  15. 2026-05-08
    listed $95,000 Active
  16. 2015-11-15
    soldstatus $91,000 Sold 104-char remark
    Show marketing remark (104 chars)

    Awesome, welcoming layout with updated flooring, finishes and appliances features 2 car detached garage.

  17. 2015-10-06
    soldstatus $91,000
  18. 2015-09-04
    status Pending 104-char remark
    Show marketing remark (104 chars)

    Awesome, welcoming layout with updated flooring, finishes and appliances features 2 car detached garage.

  19. 2015-08-25
    listed $91,000 Active 104-char remark
    Show marketing remark (104 chars)

    Awesome, welcoming layout with updated flooring, finishes and appliances features 2 car detached garage.

  20. 2015-06-05
    soldstatus $18,600 Sold 240-char remark
    Show marketing remark (240 chars)

    3 BEDROOM 1 BATH HOME THAT HAS A DETACHED GARAGE AND NEEDS SOME TLC SO CASH IS OUR BET OPTIONS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, PLEASE BE AWARE OF ANY DEFECTS . BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER.

  21. 2015-05-14
    status Pending 240-char remark
    Show marketing remark (240 chars)

    3 BEDROOM 1 BATH HOME THAT HAS A DETACHED GARAGE AND NEEDS SOME TLC SO CASH IS OUR BET OPTIONS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, PLEASE BE AWARE OF ANY DEFECTS . BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER.

  22. 2015-05-13
    historical Active - Contingent 240-char remark
    Show marketing remark (240 chars)

    3 BEDROOM 1 BATH HOME THAT HAS A DETACHED GARAGE AND NEEDS SOME TLC SO CASH IS OUR BET OPTIONS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, PLEASE BE AWARE OF ANY DEFECTS . BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER.

  23. 2015-02-25
    listed $22,900 Active 240-char remark
    Show marketing remark (240 chars)

    3 BEDROOM 1 BATH HOME THAT HAS A DETACHED GARAGE AND NEEDS SOME TLC SO CASH IS OUR BET OPTIONS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, PLEASE BE AWARE OF ANY DEFECTS . BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER.

  24. 2015-02-25
    price $19,900 240-char remark
    Show marketing remark (240 chars)

    3 BEDROOM 1 BATH HOME THAT HAS A DETACHED GARAGE AND NEEDS SOME TLC SO CASH IS OUR BET OPTIONS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, PLEASE BE AWARE OF ANY DEFECTS . BEING SOLD ''AS IS''. ALL INFO TO BE VERIFIED BY BUYER.

  25. 2006-05-05
    soldstatus $76,600
  26. 2006-04-27
    historical
  27. 2006-04-26
    soldstatus $76,600
  28. 2005-12-15
    listed $85,000

ⓘ 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
$2,054 · $171/mo
Projected year-2 tax
$2,054 · $171/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) · 23% 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
$16,156
− Mortgage interest
−$5,321
− Property taxes
−$2,054
− Insurance
−$475
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$2,764
Taxable income
$2,957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$710
After-tax cash flow
$3,546/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

+11.8% since first listed
14 events — show timeline
  • 2026-05-08 Listed $95,000 realMLS
  • 2015-11-15 Sold (MLS) $91,000 realMLS
  • 2015-10-06 Sold (Public Records) $91,000 Public Records
  • 2015-09-04 Pending realMLS
  • 2015-08-25 Listed $91,000 realMLS
  • 2015-06-05 Sold (MLS) $18,600 realMLS
  • 2015-05-14 Pending realMLS
  • 2015-05-13 Contingent realMLS
  • 2015-02-25 Listed $22,900 realMLS
  • 2015-02-25 Price Changed $19,900 realMLS
  • 2006-05-05 Sold (Public Records) $76,600 Public Records
  • 2006-04-27 Listing Removed realMLS
  • 2006-04-26 Sold (MLS) $76,600 realMLS
  • 2005-12-15 Listed $85,000 realMLS

Property tax history

+9.8%/yr

Latest (2025): $2,054 · +21.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…