CashFlowRE
Sign in Sign up
8019 Dekle Ave
B Composite 70.48
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$50,000

8019 Dekle Ave · Jacksonville, FL 32219
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 39 Days on market
Built 1997 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special! This AS-IS mobile home sits on a spacious 0.23-acre lot and requires a complete renovation to be livable. The value is truly in the land and the possibilities it offers. The property features public water and a septic system that was installed approximately 7 years ago. A 2-car carport will remain with the property. Whether you're looking to renovate, replace with a new mobile home, or build a new construction home, this lot provides a great opportunity to create something of your own. Plenty of space to design and make it your vision. Don't miss your chance to invest in a growing area and bring new life to this property!

Key facts

  • 2-car carport
  • Spacious lot
  • Public water

Tags

SPACIOUS LOTPUBLIC WATERSEPTIC SYSTEM2-CAR CARPORT

Property features AI

Exterior

  • Parking: Detached carport with 2 spaces
  • Utilities: Septic tank sewer; Electricity connected
  • Home design: Mobile home; Used as a single-family residence
  • Exterior features: Chain link fencing; Lot of 0.23 acres

Interior

  • Kitchen: Gas range; Microwave; Refrigerator; Dishwasher not listed
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall/window cooling units; No central heating
  • Interior features: Washer and Dryer included; Microwave; Refrigerator; Gas range
  • Laundry & utility: Washer; Dryer

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/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $945 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 29.0% 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 (-0.2%/yr); 546 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • 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 $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
3.39%
Cap rate
28.97%
Cash-on-cash
80.98%
DSCR
4.60
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$164,736
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8019 Dekle Ave 0.00mi 3/2.0 1,248 (0%) 1mo $32,200 $26 99
7631 Bob-O-Link Rd 0.57mi 3/2.0 1,216 (-3%) 5mo $160,000 $132 65

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
77.7%
Equity multiple
4.37×
Total profit
$47,161
Equity at exit
$7,455
10-year hold
IRR
80.4%
Equity multiple
8.11×
Total profit
$99,581
Equity at exit
$4,323

Cash invested: $14,000 (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 32219

Home prices YoY
-22.3%
Rents YoY
-0.2%
Active inventory
546
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,695 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$111 /mo · $1,332/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$945

Break-even live

Break-even rent $499
Max offer price $50,000
Occupancy floor 39%

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
$12,500
Closing costs
$1,500
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8036 Mattox Ave Jacksonville, FL 4.0 2.0 1160 $1,480 $1.28 16d 1 0.01mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 24d 1 0.11mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 17d 1 0.11mi
8367 Tubman Ct Jacksonville, FL 4.0 1.5 1398 $1,790 $1.28 17d 1 0.44mi
7623 John F Kennedy Dr E Jacksonville, FL 3.0 1.5 1008 $1,501 $1.49 24d 1 0.50mi
9206 Greenleaf Rd Jacksonville, FL 3.0 1.5 888 $1,400 $1.58 17d 1 0.63mi
7860 Rondo Ave Jacksonville, FL 3.0 2.0 1064 $1,410 $1.33 8d 1 0.72mi
9340 Sibbald Rd Jacksonville, FL 4.0 2.0 1228 $1,606 $1.31 4d 1 0.74mi
6609 Miriam St Jacksonville, FL 3.0 2.0 1200 $1,425 $1.19 8d 1 0.79mi
4895 Churchill Dr Jacksonville, FL 3.0 2.0 1303 $1,900 $1.46 24d 1 0.93mi
4935 Portsmouth Ave Jacksonville, FL 3.0 1.0 894 $1,163 $1.30 11d 1 0.94mi
8645 Samona Dr W Jacksonville, FL 4.0 1.0 1196 $1,250 $1.05 24d 1 0.99mi
9436 Gisborne Dr Jacksonville, FL 3.0 1.5 950 $1,440 $1.52 20d 1 1.00mi
4737 Portsmouth Ave Jacksonville, FL 4.0 2.0 1396 $1,148 $0.82 24d 1 1.13mi
4643 Williamsburg Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 3d 1 1.24mi
9348 Culpeper Ave Jacksonville, FL 3.0 1.0 882 $1,195 $1.35 24d 1 1.24mi
9561 Norfolk Blvd Jacksonville, FL 3.0 1.5 934 $1,350 $1.45 2d 1 1.26mi
4910 Rhode Island Dr N Jacksonville, FL 3.0 2.0 1300 $1,696 $1.30 24d 1 1.28mi
8534 Addison Rd Jacksonville, FL 4.0 2.0 1410 $1,995 $1.41 24d 1 1.31mi
4662 Roanoke Blvd Jacksonville, FL 3.0 2.0 1104 $1,195 $1.08 14d 1 1.32mi
6718 Gaspar Cir W Jacksonville, FL 3.0 2.0 1068 $1,305 $1.22 24d 1 1.32mi
6705 Gaspar Cir E Jacksonville, FL 3.0 1.5 1116 $1,254 $1.12 17d 1 1.33mi
8509 Addison Rd Jacksonville, FL 4.0 2.0 1494 $1,675 $1.12 24d 1 1.36mi
4543 Moncrief Rd W Jacksonville, FL 2.0 1.0 950 $1,075 $1.13 8d 1 1.40mi
4819 Arrowsmith Rd Unit 1 Jacksonville, FL 3.0 2.0 1285 $1,500 $1.17 15d 1 1.40mi
4440 Ken Knight Dr N Jacksonville, FL 2.0 1.0 716 $650 $0.91 15d 1 1.48mi

Listing history 2 events

  1. 2026-05-10
    status Pending
  2. 2026-03-28
    listed $50,000 Active

ⓘ 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
$1,332 · $111/mo
Projected year-2 tax
$1,332 · $111/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 3/10 Moderate
  • 🌡 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
$20,337
− Mortgage interest
−$2,801
− Property taxes
−$1,332
− Insurance
−$250
− Repairs & maintenance
−$1,627
− Management
−$1,627
− Depreciation
−$1,455
Taxable income
$11,245
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,699
After-tax cash flow
$8,639/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)
14,302
Household income
$72,184
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
173.0

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
Majority Black (55%)
Race & ethnicity
Black 55% White 39% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Italian 2% Romanian 1% Hispanic 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 0%

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
▼ -75.90%
Current HPI
263.8901
Rent YoY
▼ -0.25%
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

2 events — show timeline
  • 2026-05-10 Pending realMLS
  • 2026-03-28 Listed $50,000 realMLS

Property tax history

+4.0%/yr

Latest (2025): $1,332 · +23.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…