CashFlowRE
Sign in Sign up
1456 E 24th St
C- Composite 51.48
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 +19.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$97,000

1456 E 24th St · Jacksonville, FL 32206
1 bd · 1.0 ba · 542 sqft · SingleFamily public records · 112 Days on market
Built 1930 3,049 sqft lot

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

Listing remarks MLS

This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

Key facts

  • New flooring
  • New water heater
  • Updated bathroom

Tags

UPDATED KITCHEN CABINETRYNEW FLOORINGUPDATED BATHROOMNEW WINDOWSNEW WATER HEATERSTRONG RENTAL POTENTIAL

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Additional parking
  • Utilities: Electricity available; Sewer available; Water available
  • Home design: Single family residence; One story; Used for residential and investment purposes
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Chain link, full, and wood fencing; Asphalt road access

Interior

  • Kitchen: Microwave; Electric water heater
  • Bedrooms: 1 bedroom on the main level
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Four total rooms; Unfurnished
  • Laundry & utility: Washer hookup; Electric dryer hookup; 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 1-bed/1.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (4.5% below list).
  • Recommended offer: $88k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 flat; 194 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $671 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 112 days — a 9% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $34k; list at $97k implies a 185% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $88,270 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.96%
Cap rate
7.73%
Cash-on-cash
5.14%
DSCR
1.23
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.94% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.62×
Total profit
$-10,209
Equity at exit
$14,463
10-year hold
IRR
-4.2%
Equity multiple
0.75×
Total profit
$-6,837
Equity at exit
$8,387

Cash invested: $27,160 (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 32206

Home prices YoY
-23.7%
Rents YoY
0.9%
Active inventory
194
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$927 high interval (Pro) →
Mortgage (P&I)
$509
Tax from tax record
$67 /mo · $801/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$116

Break-even live

Break-even rent $780
Max offer price $97,000
Occupancy floor 82%

Sensitivity live

Price -10% $171 -5% $144 +0% $116 +5% $89 +10% $61
Rent -10% $43 -5% $80 +0% $116 +5% $153 +10% $190
Rate -1.0pp $165 -0.5pp $141 base $116 +0.5pp $91 +1.0pp $66

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
$24,250
Closing costs
$2,910
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1164 E 16th St Jacksonville, FL 2.0 1.0 750 $1,000 $1.33 8d 2 0.44mi
234 E 18th St Jacksonville, FL 1.0 1.0 650 $795 $1.22 5d 1 0.87mi
234 E 18th St Jacksonville, FL 1.0 1.0 650 $850 $1.31 24d 1 0.87mi
1627 E 9th St Unit 1629 Jacksonville, FL 2.0 1.0 656 $1,050 $1.60 24d 1 0.88mi
135 E 17th St Unit 7 Jacksonville, FL 1.0 500 $850 $1.70 24d 1 0.97mi
112 E 17th St Unit 1 Jacksonville, FL 1.0 1.0 700 $800 $1.14 24d 1 1.01mi
481 E 44th St Jacksonville, FL 2.0 1.0 668 $899 $1.35 24d 1 1.02mi
3305 N Laura St Unit 2 Jacksonville, FL 2.0 1.0 520 $875 $1.68 24d 1 1.15mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $903 $1.11 24d 69 1.15mi
101 W 21st St Unit 2 Jacksonville, FL 2.0 1.0 635 $1,085 $1.71 24d 1 1.19mi
4603 Wendell Ct Unit 14 Jacksonville, FL 1.0 1.0 400 $850 $2.12 24d 1 1.19mi
1934 Hubbard St Jacksonville, FL 1.0 1.0 600 $990 $1.65 24d 1 1.26mi
18 W 43rd St Unit 20 Jacksonville, FL 1.0 500 $600 $1.20 4d 1 1.29mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 5d 1 1.29mi
4226 N Pearl St Jacksonville, FL 1.0 1.0 500 $1,100 $2.20 22d 1 1.32mi
1361 Bridier St Apt 2 Jacksonville, FL 2.0 1.0 700 $935 $1.34 12d 1 1.33mi
1364 Harrison St Jacksonville, FL 2.0 1.0 725 $900 $1.24 24d 2 1.37mi
3933 Boulevard #2 Jacksonville, FL 2.0 1.0 684 $748 $1.09 8d 1 1.43mi
3927 Notter Ave Jacksonville, FL 2.0 1.0 738 $850 $1.15 14d 1 1.47mi
3927 Notter Ave Jacksonville, FL 2.0 1.0 738 $850 $1.15 22d 1 1.47mi

Listing history 25 events

  1. 2026-06-18
    days on market $97,000 Active 112 DOM
  2. 2026-06-17
    days on market $97,000 Active 111 DOM
  3. 2026-06-16
    days on market $97,000 Active 110 DOM
  4. 2026-06-15
    days on market $97,000 Active 109 DOM
  5. 2026-06-10
    days on market $97,000 Active 103 DOM
  6. 2026-06-08
    days on market $97,000 Active 102 DOM
  7. 2026-06-07
    days on market $97,000 Active 101 DOM
  8. 2026-06-03
    days on market $97,000 Active 97 DOM
  9. 2026-06-02
    days on market $97,000 Active 96 DOM
  10. 2026-06-01
    days on market $97,000 Active 95 DOM
  11. 2026-05-31
    days on market $97,000 Active 94 DOM
  12. 2026-05-02
    price $97,000
  13. 2026-04-03
    price $97,900
  14. 2026-02-16
    listed $99,500 Active
  15. 2026-02-02
    status Active 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  16. 2026-01-28
    status Pending 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  17. 2026-01-28
    historical 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  18. 2026-01-19
    price $107,500 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  19. 2026-01-16
    price $110,000 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  20. 2026-01-12
    price $112,500 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  21. 2025-12-22
    price $115,000 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  22. 2025-12-04
    listed $130,000 Active 644-char remark
    Show marketing remark (644 chars)

    This fully updated and freshly painted 1 bedroom, 1 bathroom home is a fantastic opportunity for both investors and first-time homebuyers. The property features new flooring, new kitchen, new bathroom, new windows, and a new hot water heater. The A/C unit is less than 5 years old, offering added efficiency and reliability. Move-in ready and low maintenance, this home is ideal for owner-occupants seeking affordability or investors looking for a turnkey rental in a high-demand area. Conveniently located near downtown Jacksonville and major roadways. Home is being sold As Is. Buyer inspections encouraged. Schedule your showing today!

  23. 2025-03-19
    soldstatus $34,000 Closed 126-char remark
    Show marketing remark (126 chars)

    Calling all Cash buyers for this cute 1 Bedroom 1 Bath house, with a lot of potential to renovate,flip or rent! Selling AS IS

  24. 2025-03-07
    status Pending 126-char remark
    Show marketing remark (126 chars)

    Calling all Cash buyers for this cute 1 Bedroom 1 Bath house, with a lot of potential to renovate,flip or rent! Selling AS IS

  25. 2025-02-28
    listed $40,000 Active 126-char remark
    Show marketing remark (126 chars)

    Calling all Cash buyers for this cute 1 Bedroom 1 Bath house, with a lot of potential to renovate,flip or rent! Selling AS IS

ⓘ 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
$801 · $67/mo
Projected year-2 tax
$805 · $67/mo
Expected delta
+$4/yr ($0/mo · 0.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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
$11,122
− Mortgage interest
−$5,434
− Property taxes
−$801
− Insurance
−$485
− Repairs & maintenance
−$890
− Management
−$890
− Depreciation
−$2,822
Taxable loss
−$199
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$48
After-tax cash flow
$1,444/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)
17,105
Household income
$39,242
Rent vs Own
53.7% rent · 46.3% own
Severe rent burden
1057.0

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 (65%)
Race & ethnicity
Black 65% White 22% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 2% Romanian 1% Slovak 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 3% Arabic 1% German/W. Germanic 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
▼ -64.55%
Current HPI
208.1852
Rent YoY
▲ 0.94%
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

+142.5% since first listed
14 events — show timeline
  • 2026-05-02 Price Changed $97,000 realMLS
  • 2026-04-03 Price Changed $97,900 realMLS
  • 2026-02-16 Listed $99,500 realMLS
  • 2026-02-02 Relisted realMLS
  • 2026-01-28 Pending realMLS
  • 2026-01-28 Listing Removed realMLS
  • 2026-01-19 Price Changed $107,500 realMLS
  • 2026-01-16 Price Changed $110,000 realMLS
  • 2026-01-12 Price Changed $112,500 realMLS
  • 2025-12-22 Price Changed $115,000 realMLS
  • 2025-12-04 Listed $130,000 realMLS
  • 2025-03-19 Sold (MLS) $34,000 realMLS
  • 2025-03-07 Pending realMLS
  • 2025-02-28 Listed $40,000 realMLS

Property tax history

+6.0%/yr

Latest (2025): $801 · +27.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…