CashFlowRE
Sign in Sign up
3569 Palomino Ct
F Composite 32.73
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +7.1/30.0
  • Schools +5.1/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.3/10.0
  • Appreciation +0.0/10.0

$267,490

3569 Palomino Ct · Lakeside, FL 32068
3 bd · 2.5 ba · 1,427 sqft · Land · 34 Days on market
Built 2026 $125/mo HOA · 6% of rent ↓ 3% since listing

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

Listing remarks

READY NOW! * Welcome Home Package Included. Blinds, Fridge, W/ D, GDO! * Our new floor plan, the Sage townhome offers 1,427 square feet of thoughtfully designed living space with 3 bedrooms, 2.5 baths, and a 1-car garage which is perfect for comfortable, low-maintenance living. This open-concept floor plan is ideal for both everyday life and entertaining. The spacious kitchen features abundant counter space with quarts countertops and a bar that overlooks the gathering room, creating a seamless flow for hosting friends or enjoying family time. Sliding glass doors bring in an abundance of natural light, making the main living area feel bright and welcoming. Upstairs, the primary bedroom in

Key facts

  • $125 HOA
  • Garage
  • Built 2026

Tags

NEW TOWNHOME COMMUNITYQUICK INTERSTATE ACCESSNEARBY OAKLEAF TOWN CENTERDEVELOPING CLAY TOWN CENTER

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/2.5-bath land listed at $267k.

Deal economics

  • At list price, monthly cash flow is $-381 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (20.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (24.6% below list).
  • Recommended offer: $202k (24.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#505 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Clay (suburban): math 58% / reading 59% proficiency, ranked #14 of 73 in FL (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Coppergate Elementary School (math 69% / reading 65%, grade B+, #450 of 2,144 statewide, top 22%, 609 students, 100% FRL); Wilkinson Junior High School (math 54% / reading 49%, grade C, #232 of 571 statewide, top 41%, 752 students, 100% FRL); Ridgeview High School (math 41% / reading 53%, grade D-, #207 of 667 statewide, top 32%, 1,828 students, 46% FRL) — zoned schools average 82% FRL vs 35% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 610 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,876 units permitted in Clay County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Clay 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 34 days — a 3% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $201,638 (24.6% 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. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
4.59%
Cash-on-cash
-6.10%
DSCR
0.73
GRM
11.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.35% rent growth · sell at horizon

5-year hold
IRR
-26.3%
Equity multiple
0.11×
Total profit
$-66,767
Equity at exit
$39,884
10-year hold
IRR
-22.0%
Equity multiple
-0.15×
Total profit
$-85,975
Equity at exit
$23,128

Cash invested: $74,897 (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 32068

Home prices YoY
-27.5%
Rents YoY
3.4%
Active inventory
610
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,016 high interval (Pro) →
Mortgage (P&I)
$1,403
Tax est. 1.5%
$334 /mo · $4,012/yr
Insurance
$111
HOA
$125
Vacancy / Maint / Mgmt
$423
Net cashflow
$-381

Break-even live

Break-even rent $2,498
Max offer price $212,413
Occupancy floor

Sensitivity live

Price -10% $-196 -5% $-288 +0% $-381 +5% $-473 +10% $-565
Rent -10% $-540 -5% $-460 +0% $-381 +5% $-301 +10% $-221
Rate -1.0pp $-246 -0.5pp $-313 base $-381 +0.5pp $-450 +1.0pp $-520

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
$66,872
Closing costs
$8,025
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1633 Bridger Trce Middleburg, FL 3.0 2.5 1502 $1,900 $1.26 25d 1 0.06mi
1685 Bridger Trce Middleburg, FL 2.0 2.5 1210 $1,900 $1.57 25d 1 0.09mi
1469 Jeremiah St Middleburg, FL 3.0 2.5 1468 $2,000 $1.36 25d 1 0.13mi
1568 Backwater Dr Middleburg, FL 3.0 2.0 1594 $1,895 $1.19 25d 1 0.57mi
1953 Longneedle Ln Middleburg, FL 4.0 2.0 1564 $1,965 $1.26 19d 1 0.60mi
3640 Alec Dr Middleburg, FL 3.0 2.0 1178 $1,710 $1.45 3d 1 0.61mi
3437 Talisman Dr Middleburg, FL 3.0 2.0 1303 $1,779 $1.37 12d 1 0.70mi
3413 Alec Dr Middleburg, FL 3.0 2.0 1312 $1,711 $1.30 22d 1 0.70mi
1809 Penzance Pkwy Middleburg, FL 3.0 2.0 1708 $2,100 $1.23 6d 1 0.83mi
1854 Alberta Ct N Middleburg, FL 3.0 2.0 1190 $1,775 $1.49 25d 1 1.07mi
3861 Baxley Villas Ct Middleburg, FL 3.0 2.5 1604 $2,000 $1.25 16d 1 1.11mi
1871 Alberta Ct S Middleburg, FL 3.0 2.0 1524 $1,720 $1.13 25d 1 1.13mi
1976 Hunters Trace Cir Middleburg, FL 3.0 2.0 1576 $1,880 $1.19 3d 1 1.16mi
1608 Twin Oak Dr W Middleburg, FL 3.0 2.0 1272 $1,845 $1.45 3d 1 1.23mi
1250 Hillpointe Cir Middleburg, FL 2.0 2.0 1170 $1,636 $1.40 4d 5 1.23mi
3248 Dowitcher Ln Orange Park, FL 3.0 2.0 1156 $1,550 $1.34 25d 1 1.26mi
3223 Merganzer Trl Orange Park, FL 3.0 2.0 1155 $1,755 $1.52 25d 1 1.35mi

HOA detail

Monthly dues
$125 · $1,500/yr

Listing history 6 events

  1. 2026-03-25
    status Pending
  2. 2026-03-16
    price $267,490
  3. 2026-03-10
    status Active
  4. 2026-03-10
    price $274,990
  5. 2026-02-16
    status Pending
  6. 2026-01-28
    listed $275,990 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,197
− Mortgage interest
−$14,984
− Property taxes
−$4,012
− Insurance
−$1,337
− Repairs & maintenance
−$1,936
− Management
−$1,936
− HOA
−$1,500
− Depreciation
−$7,782
Taxable loss
−$9,290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,230
After-tax cash flow
$-2,338/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
Clay
NCES district ID
1200300
Math proficiency
58% ▼ -8.00%
Reading proficiency
59% ▼ -3.00%
Median HH income
$59,379
Composite
50.73/100
National rank
#1815
State rank
#14 of 73 in FL

Livability — Lakeside

Score
68/100
State rank
#505
US rank
#9341

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment C+ Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clay County · 208,450 people
Metro
Jacksonville, FL
Population (ZIP)
58,983
Household income
$84,431
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
975.0

Population outlook (Clay County) Hauer SSP2

Today (2025)
230,495 people
By 2030
242,427 · +5.2%
By 2040
262,244 · +13.8%
By 2050
275,148 · +19.4%
By 2075
295,397 · +28.2%
By 2100
287,592 · +24.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 13% Two or more races 10% Black 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
87% English-only · Spanish 9% Arabic 1% German/W. Germanic 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+39.3) · D 29.9% · R 69.2%
2008→2024 swing
+3.6pp toward D · 2008: -42.8pp · 2024: -39.3pp
All cycles
2024: R+39.3 2020: R+37.1 2016: R+44.3 2012: R+45.8 2008: R+42.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -115.99%
Current HPI
305.2531
Rent YoY
▲ 3.35%
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

-3.1% since first listed
6 events — show timeline
  • 2026-03-25 Pending realMLS
  • 2026-03-16 Price Changed $267,490 realMLS
  • 2026-03-10 Relisted realMLS
  • 2026-03-10 Price Changed $274,990 realMLS
  • 2026-02-16 Pending realMLS
  • 2026-01-28 Listed $275,990 realMLS

Property tax history

+49.3%/yr

Latest (2025): $448 · +49.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…