CashFlowRE
Sign in Sign up
76217 Tideview Ln
C- Composite 50.54
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 +12.9/30.0
  • Appreciation +10.0/10.0
  • Schools +6.0/10.0
  • ARV discount +5.1/15.0
  • Livability +4.2/5.0
  • DSCR +3.9/10.0
  • Rent growth +3.2/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0

$314,900

76217 Tideview Ln · Jacksonville, FL 32097
3 bd · 2.0 ba · 1,573 sqft · SingleFamily public records · 2 Days on market
Built 2009 0.25 ac lot Est $299k · 5% over $45/mo HOA · 2% of rent ↓ 17% since listing

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

Listing remarks MLS

This nearly new home is priced to sell! (not a short sale or forclosure) Open floor plan with many upgrades. Walk in closets, garden tub with separate shower. Beautiful cul de sac location with larger than average lot-close to community pool and playground, basket ball, soccer field and club house! Back yard fenced for privacy. Nicely landscaped and well maintained, this home will not last! Bring all offers!

Key facts

  • Private space
  • 0.25 acre lot
  • 2 garage spots

Tags

RENOVATED MASTER BATHROOMGENEROUSLY SIZED YARDPRIVATE SPACENEAR WILDLIGHT SHOPPINGNEAR WILDLIGHT ELEMENTARYSHORT DRIVE TO AMELIA ISLAND

Property features AI

Finance

  • HOA & community: Homeowners association with semi-annual fee; Association fee: $270.60 (semi-annually)

Exterior

  • Parking: 2-car garage
  • Utilities: Cable available; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family residence; One-level home; Shingle roof; City street frontage, asphalt road
  • Construction: Shingle roof
  • Exterior features: Patio; Back yard fencing; Community pool (not private); Playground in association

Interior

  • Kitchen: Dishwasher; Electric oven; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Eat-in kitchen; Entrance foyer; Primary bathroom with tub and separate shower; Walk-in closets
  • Laundry & utility: In-unit laundry

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 single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-146 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $289k (8.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (22.1% below list).
  • Recommended offer: $245k (22.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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+.
  • Nassau (town): math 74% / reading 65% proficiency, ranked #4 of 73 in FL (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.9%/yr); 601 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 953 units permitted in Nassau County in 2024 (24 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($93k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $31k appreciation (10.0% local appreciation)).
  • Nassau County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$54k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 18y 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.
  • Current owner paid $118k; list at $315k implies a 166% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,216 (22.1% 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's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.78%
Cap rate
6.21%
Cash-on-cash
-0.28%
DSCR
0.99
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$298,870
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
76383 Timbercreek Blvd 0.18mi 3/2.0 1,591 (+1%) 8mo $295,000 $185 83
76044 Deerwood Dr 0.19mi 3/2.0 1,596 (+2%) 12mo $332,000 $208 78
76185 Deerwood Dr 0.27mi 3/2.0 1,632 (+4%) 6mo $280,000 $172 76
76384 Deerwood Dr 0.47mi 3/2.0 1,574 (+0%) 8mo $275,000 $175 71
76401 Long Leaf Loop 0.22mi 3/2.0 1,592 (+1%) 21mo $308,000 $193 70
75047 Ravenwood Dr 0.52mi 3/2.0 1,630 (+4%) 1mo $309,900 $190 69
77408 Cobblestone Dr 0.48mi 3/2.0 1,728 (+10%) 5mo $334,000 $193 57
75120 Ravenwood Dr 0.44mi 3/2.0 1,689 (+7%) 18mo $324,950 $192 52
75078 Glenspring Way 0.71mi 3/2.0 1,764 (+12%) 6mo $350,000 $198 42
78151 Duckwood Trl 0.53mi 4/2.0 (+1) 1,790 (+14%) 10mo $322,900 $180 39
78071 Duckwood Trl 0.59mi 4/2.0 (+1) 1,790 (+14%) 23mo $315,000 $176 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.88% rent growth · sell at horizon

5-year hold
IRR
22.8%
Equity multiple
2.84×
Total profit
$161,898
Equity at exit
$283,687
10-year hold
IRR
20.4%
Equity multiple
6.48×
Total profit
$483,431
Equity at exit
$611,781

Cash invested: $88,172 (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 32097

Home prices YoY
19.5%
Rents YoY
2.9%
Active inventory
601
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,452 high interval (Pro) →
Mortgage (P&I)
$1,651
Tax from tax record
$130 /mo · $1,563/yr
Insurance
$131
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$45
Vacancy / Maint / Mgmt
$515
Net cashflow
$-146

Break-even live

Break-even rent $2,637
Max offer price $289,137
Occupancy floor

Sensitivity live

Price -10% $32 -5% $-57 +0% $-146 +5% $-235 +10% $-324
Rent -10% $-340 -5% $-243 +0% $-146 +5% $-49 +10% $48
Rate -1.0pp $13 -0.5pp $-66 base $-146 +0.5pp $-227 +1.0pp $-310

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
$78,725
Closing costs
$9,447
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
75045 Morning Glen Ct Yulee, FL 3.0 2.0 1685 $2,310 $1.37 21d 1 0.63mi
75075 Morning Glen Ct Yulee, FL 4.0 2.0 1856 $2,399 $1.29 5d 1 0.66mi
75094 Glenspring Way Yulee, FL 3.0 2.0 2055 $2,500 $1.22 25d 1 0.70mi
75008 Morning Glen Ct Yulee, FL 4.0 2.0 1856 $2,300 $1.24 25d 1 0.71mi
75094 Fern Creek Dr Yulee, FL 4.0 2.0 2193 $2,495 $1.14 3d 1 0.81mi
70305 Winding River Dr Yulee, FL 4.0 3.0 2042 $2,500 $1.22 25d 1 0.91mi
75346 Bridgewater Dr Yulee, FL 3.0 2.0 1711 $2,300 $1.34 25d 1 0.98mi
65013 Lagoon Forest Dr Yulee, FL 4.0 2.5 2245 $2,800 $1.25 12d 1 1.02mi
65303 River Glen Pkwy Yulee, FL 4.0 2.0 2160 $2,400 $1.11 25d 1 1.02mi
65343 River Glen Pkwy Yulee, FL 3.0 2.0 1714 $2,195 $1.28 25d 1 1.06mi
74700 Mills Preserve Cir Yulee, FL 1.0–3.0 1.0–2.0 1127 $2,025 $1.80 25d 1 1.11mi

HOA detail

Monthly dues
$45 · $540/yr
Likely covers
pool

Listing history 2 events

  1. 2026-06-13
    remarks 699-char remark
  2. 2026-06-13
    listed $314,900 Pending 2 DOM

ⓘ 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
$1,563 · $130/mo
Projected year-2 tax
$2,614 · $218/mo
Expected delta
+$1,051/yr (+$88/mo · 67.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone A · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 10 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
$29,426
− Mortgage interest
−$17,639
− Property taxes
−$1,563
− Insurance
−$3,077
− Repairs & maintenance
−$2,354
− Management
−$2,354
− HOA
−$540
− Depreciation
−$9,161
Taxable loss
−$7,262
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,743
After-tax cash flow
$-7/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
Nassau
NCES district ID
1201350
Math proficiency
74% ▼ -2.00%
Reading proficiency
65% ▼ -2.00%
Median HH income
$58,267
Composite
59.79/100
National rank
#899
State rank
#4 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
Nassau County · 67,729 people
City population
979,034
Metro
Jacksonville, FL
Population (ZIP)
26,700
Household income
$93,161
Rent vs Own
19.8% rent · 80.2% own
Severe rent burden
404.0

Population outlook (Nassau County) Hauer SSP2

Today (2025)
88,419 people
By 2030
92,679 · +4.8%
By 2040
99,257 · +12.3%
By 2050
103,378 · +16.9%
By 2075
109,726 · +24.1%
By 2100
107,006 · +21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 9% Black 9% Hispanic / Latino 8% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 4% Italian 3% Romanian 2%
Foreign-born
4% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5% Vietnamese 1%

Political lean MEDSL · Nassau

2024 margin
Solid R (+46.9) · D 26.1% · R 73.1%
2008→2024 swing
-3.1pp toward R · 2008: -43.8pp · 2024: -46.9pp
All cycles
2024: R+46.9 2020: R+45.9 2016: R+50.2 2012: R+48.6 2008: R+43.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 49.35%
Current HPI
301.9299
Rent YoY
▲ 2.88%
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

-17.3% since first listed
14 events — show timeline
  • 2026-06-12 Pending realMLS
  • 2026-06-10 Listed $314,900 realMLS
  • 2011-05-03 Sold (Public Records) $118,500 Public Records
  • 2011-04-29 Sold (MLS) $118,500 AINCAR
  • 2011-03-16 Listed $118,900 AINCAR
  • 2009-02-27 Listed $150,990 AINCAR
  • 2009-02-27 Sold (MLS) $150,990 AINCAR
  • 2009-02-27 Sold (MLS) $156,990 realMLS
  • 2009-02-20 Listed $152,990 realMLS
  • 2009-02-11 Listing Removed realMLS
  • 2009-01-14 Listed $152,990 realMLS
  • 2009-01-12 Listing Removed realMLS
  • 2008-06-23 Listed $156,990 realMLS
  • 2006-02-17 Sold (Public Records) $380,800 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,563 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…