CashFlowRE
Sign in Sign up
9014 Gifford Dr
D Composite 41.05
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 +12.9/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • DSCR +3.9/10.0
  • Schools +3.9/10.0
  • 1% rule +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

9014 Gifford Dr · Jacksonville, FL 32220
3 bd · 3.0 ba · 1,492 sqft · SingleFamily public records · 387 Days on market
Built 2023 3,049 sqft lot $88/mo HOA · 4% of rent ↓ 13% since listing

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

Listing remarks MLS

**Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

Key facts

  • $88 HOA
  • Garage
  • Built 2023

Property features AI

Finance

  • HOA & community: Community association with quarterly fee; Association fee $265 quarterly

Exterior

  • Parking: Garage with automatic garage door opener; 1 garage space
  • Security: Smoke detector(s)
  • Utilities: Public sewer; Water available; Sewer available; Electricity available; Cable available
  • Home design: Townhouse; Two levels; Entry level 1; Property is attached
  • Construction: Fiber cement exterior; Shingle roof
  • Exterior features: Pond on the property; Front and rear sprinklers; City street frontage; Asphalt road surface; Smoke detectors

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast bar; Eat-in kitchen; Open floor plan; Pantry; Primary bathroom with tub and shower
  • Laundry & utility: In-unit laundry on lower level; Electric dryer hookup

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 single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-216/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (1.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (12.4% below list).
  • Recommended offer: $210k (12.4% 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+.
  • 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.
  • Zoned schools: Thomas Jefferson Elementary (math 60% / reading 55%, grade C+, #764 of 2,144 statewide, top 36%, 446 students, 57% FRL); Highlands Middle School (math 31% / reading 21%, grade F, #506 of 571 statewide, top 89%, 697 students, 73% FRL); Jean Ribault High School (math 22% / reading 25%, grade F, #533 of 667 statewide, top 80%, 1,385 students, 71% FRL) — zoned schools average 67% FRL vs 49% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 112 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($82k/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 387 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $210,282 (12.4% 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 387 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.88%
Cap rate
6.20%
Cash-on-cash
-0.32%
DSCR
0.99
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.8%
Equity multiple
0.40×
Total profit
$-39,994
Equity at exit
$35,785
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-36,123
Equity at exit
$20,751

Cash invested: $67,200 (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 32220

Home prices YoY
-18.1%
Active inventory
112
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,103 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$233 /mo · $2,792/yr
Insurance
$100
HOA
$88
Vacancy / Maint / Mgmt
$442
Net cashflow
$-18

Break-even live

Break-even rent $2,126
Max offer price $236,816
Occupancy floor 96%

Sensitivity live

Price -10% $118 -5% $50 +0% $-18 +5% $-86 +10% $-154
Rent -10% $-184 -5% $-101 +0% $-18 +5% $65 +10% $148
Rate -1.0pp $103 -0.5pp $43 base $-18 +0.5pp $-80 +1.0pp $-143

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
$60,000
Closing costs
$7,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9008 Gifford Dr Jacksonville, FL 2.0 2.5 1202 $1,650 $1.37 25d 1 0.04mi
4001 Haymon Ave Jacksonville, FL 3.0 2.5 1502 $2,400 $1.60 19d 1 0.07mi
3980 Bay Hawk Ct Jacksonville, FL 3.0 2.5 1492 $1,695 $1.14 13d 1 0.07mi
9113 Red Bird Ln Jacksonville, FL 3.0–5.0 2.0–3.0 2106 $2,468 $1.17 3d 2 0.24mi

HOA detail

Monthly dues
$88 · $1,056/yr

Listing history 22 events

  1. 2026-06-21
    days on market $240,000 Active 387 DOM
  2. 2026-06-18
    days on market $240,000 Active 384 DOM
  3. 2026-06-17
    days on market $240,000 Active 383 DOM
  4. 2026-06-16
    days on market $240,000 Active 382 DOM
  5. 2026-06-15
    days on market $240,000 Active 381 DOM
  6. 2026-06-10
    days on market $240,000 Active 375 DOM
  7. 2026-06-08
    days on market $240,000 Active 374 DOM
  8. 2026-06-08
    days on market $240,000 Active 373 DOM
  9. 2026-05-31
    days on market $240,000 Active 370 DOM
  10. 2026-03-30
    price $240,000
  11. 2025-12-08
    status Active
  12. 2025-11-30
    historical
  13. 2025-05-19
    price $250,000
  14. 2025-05-18
    listed $247,500 Active
  15. 2024-04-16
    soldstatus $240,000 Closed 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  16. 2024-03-25
    status Pending 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  17. 2024-03-25
    status Active 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  18. 2024-03-15
    status Pending 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  19. 2024-03-13
    price $253,990 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  20. 2024-03-05
    price $263,990 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  21. 2024-02-06
    price $271,990 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

  22. 2024-02-05
    listed $276,990 Active 500-char remark
    Show marketing remark (500 chars)

    **Reduced Interest Rate Financing for this Home when using our Preferred Lender** Welcome to Westlake Estates! Homeowners will enjoy the short commute to any part of the greater Jacksonville area, including Jacksonville International Airport, Oakleaf Town Center and downtown Jacksonville. You will never be too far from home with Home Is Connected®. Your new home comes with an industry-leading suite of smart home products that keep you connected with the people and place you value most.

ⓘ 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
$2,792 · $233/mo
Projected year-2 tax
$2,792 · $233/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 6/10 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 4/10 Moderate 5 unhealthy d/yr today · 7 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
$25,234
− Mortgage interest
−$13,444
− Property taxes
−$2,792
− Insurance
−$1,200
− Repairs & maintenance
−$2,019
− Management
−$2,019
− HOA
−$1,056
− Depreciation
−$6,982
Taxable loss
−$4,277
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,027
After-tax cash flow
$810/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)
12,298
Household income
$81,792
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
177.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 61% Black 19% Hispanic / Latino 11% Two or more races 11% Asian 5%
Hispanic origin (detail)
Cuban 7%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
8% · Canada
Languages at home
95% English-only · Spanish 4% Arabic 1%

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
▼ -64.90%
Current HPI
293.7943
Rent YoY
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

-13.4% since first listed
13 events — show timeline
  • 2026-03-30 Price Changed $240,000 realMLS
  • 2025-12-08 Relisted realMLS
  • 2025-11-30 Listing Removed realMLS
  • 2025-05-19 Price Changed $250,000 realMLS
  • 2025-05-18 Listed $247,500 realMLS
  • 2024-04-16 Sold (MLS) $240,000 realMLS
  • 2024-03-25 Pending realMLS
  • 2024-03-25 Relisted realMLS
  • 2024-03-15 Pending realMLS
  • 2024-03-13 Price Changed $253,990 realMLS
  • 2024-03-05 Price Changed $263,990 realMLS
  • 2024-02-06 Price Changed $271,990 realMLS
  • 2024-02-05 Listed $276,990 realMLS

Property tax history

+110.8%/yr

Latest (2025): $2,792 · -32.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…