CashFlowRE
Sign in Sign up
341 Redwood Ln
D- Composite 38.58
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).

  • ARV discount +11.1/15.0
  • Cash flow +7.2/30.0
  • Schools +6.4/10.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$220,000

341 Redwood Ln · Fruit Cove, FL 32259
2 bd · 2.0 ba · 1,008 sqft · SingleFamily public records · 153 Days on market
Built 2004 2,613 sqft lot $218/sqft · 8% below area Est $239k · 8% under $308/mo HOA · 16% of rent ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

Key facts

  • Gated community
  • Covered front porch
  • Open patio

Tags

GATED COMMUNITYCOVERED FRONT PORCHOPEN PATIOLONG DRIVEWAY

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 2-bed/2.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-299 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $167k (24.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (10.7% below list).
  • Recommended offer: $167k (24.0% below list) — sets the bar for cash-flow.
  • Cap rate 4.7% vs local median 2.9% in Fruit Cove — 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 69/100 on livability (#469 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • St. Johns (rural): math 75% / reading 73% proficiency, ranked #2 of 73 in FL (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 762 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 5,575 units permitted in St. Johns County in 2024 (584 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($151k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • St. Johns County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $142k; list at $220k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,162 (24.0% 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 153 days. Have you received any prior offers? Is the seller open to a 24% 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 A-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
0.89%
Cap rate
4.66%
Cash-on-cash
-5.83%
DSCR
0.74
GRM
9.3

CMA / ARV

ARV (median comp)
$239,272
List price
$220,000
Delta
-8.05%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
705 S Covered Bridge Rd #4 0.37mi 3/2.0 (+1) 1,155 (+15%) 7mo $277,000 $240 48

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
-30.5%
Equity multiple
0.02×
Total profit
$-60,225
Equity at exit
$32,803
10-year hold
IRR
-59.3%
Equity multiple
-0.60×
Total profit
$-98,279
Equity at exit
$19,022

Cash invested: $61,600 (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 32259

Home prices YoY
-28.8%
Rents YoY
0.0%
Active inventory
762
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,965 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$298 /mo · $3,576/yr
Insurance
$92
HOA
$308
Vacancy / Maint / Mgmt
$413
Net cashflow
$-299

Break-even live

Break-even rent $2,343
Max offer price $167,162
Occupancy floor

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
$55,000
Closing costs
$6,600
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
416 Honeycomb Way Saint Johns, FL 2.0 2.5 1500 $1,995 $1.33 23d 1 0.13mi
729 Middle Branch Way Saint Johns, FL 2.0 3.0 1104 $1,650 $1.49 23d 1 0.18mi
155 Southern Bridge Blvd #6 Saint Johns, FL 3.0 2.0 1144 $1,950 $1.70 14d 1 0.32mi
155 Southern Bridge Blvd #4 Saint Johns, FL 3.0 2.5 1500 $1,950 $1.30 1d 1 0.32mi
908 Buttercup Dr Saint Johns, FL 3.0 2.0 1253 $2,400 $1.92 14d 1 0.37mi
505 S Steel Bridge Rd #2 Saint Johns, FL 3.0 2.5 1460 $2,000 $1.37 21d 1 0.38mi

HOA detail

Monthly dues
$308 · $3,696/yr
Likely covers
security

Listing history 22 events

  1. 2026-06-18
    days on market $220,000 Active 153 DOM
  2. 2026-06-17
    days on market $220,000 Active 152 DOM
  3. 2026-06-16
    days on market $220,000 Active 151 DOM
  4. 2026-06-15
    days on market $220,000 Active 150 DOM
  5. 2026-06-13
    days on market $220,000 Active 148 DOM
  6. 2026-06-13
    days on market $220,000 Active 147 DOM
  7. 2026-06-10
    days on market $220,000 Active 144 DOM
  8. 2026-06-08
    days on market $220,000 Active 143 DOM
  9. 2026-06-07
    days on market $220,000 Active 142 DOM
  10. 2026-06-03
    days on market $220,000 Active 138 DOM
  11. 2026-06-02
    days on market $220,000 Active 137 DOM
  12. 2026-06-01
    days on market $220,000 Active 136 DOM
  13. 2026-05-31
    days on market $220,000 Active 135 DOM
  14. 2026-05-01
    status Active 582-char remark
    Show marketing remark (582 chars)

    Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

  15. 2026-04-30
    historical 582-char remark
    Show marketing remark (582 chars)

    Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

  16. 2026-04-22
    price $229,500 582-char remark
    Show marketing remark (582 chars)

    Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

  17. 2026-03-03
    price $235,000 582-char remark
    Show marketing remark (582 chars)

    Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

  18. 2026-01-15
    listed $240,000 Active 582-char remark
    Show marketing remark (582 chars)

    Don't wait on this well maintained townhome in a desirable area! The home is move-in ready, so no expenses after closing are necessary, unless you want to personalize the space to your preference. This is a gated community that is also associated with the greater Julington Plantation amenities. This home provides a covered front porch, as well as an open patio on the rear. The long driveway can host several vehicles for your personal or social needs. Wether you are looking for a personal space, or trying to build a rental portfolio, this is a home you should want to consider.

  19. 2024-12-09
    historical $1,550
  20. 2024-10-23
    listed $1,550
  21. 2005-06-15
    soldstatus $142,000
  22. 2004-04-19
    soldstatus $452,500

ⓘ 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
$3,576 · $298/mo
Projected year-2 tax
$3,576 · $298/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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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 · 5 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
$23,578
− Mortgage interest
−$12,323
− Property taxes
−$3,576
− Insurance
−$1,100
− Repairs & maintenance
−$1,886
− Management
−$1,886
− HOA
−$3,696
− Depreciation
−$6,400
Taxable loss
−$7,289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,749
After-tax cash flow
$-1,840/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
St. Johns
NCES district ID
1201740
Math proficiency
75% ▼ -5.00%
Reading proficiency
73% ▼ -2.00%
Median HH income
$66,842
Composite
64.31/100
National rank
#556
State rank
#2 of 73 in FL

Livability — Fruit Cove

Score
69/100
State rank
#469
US rank
#8490

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fruit Cove, FL
County
Saint Johns County · 301,599 people
Metro
Jacksonville, FL
Population (ZIP)
75,016
Household income
$150,736
Rent vs Own
11.8% rent · 88.2% own
Severe rent burden
727.0

Population outlook (St. Johns County) Hauer SSP2

Today (2025)
303,941 people
By 2030
342,590 · +12.7%
By 2040
417,328 · +37.3%
By 2050
487,011 · +60.2%
By 2075
635,395 · +109.1%
By 2100
717,469 · +136.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 11% Hispanic / Latino 9% Black 6% Asian 6%
Hispanic origin (detail)
Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 2%
Foreign-born
13% · Canada, Jamaica, China
Languages at home
86% English-only · Spanish 5% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · St. Johns

2024 margin
Solid R (+31.4) · D 33.9% · R 65.2%
2008→2024 swing
+0.2pp no change · 2008: -31.6pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+26.7 2016: R+33.4 2012: R+37.8 2008: R+31.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.54%
Current HPI
261.2552
Rent YoY
▬ 0.00%
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

-49.3% since first listed
9 events — show timeline
  • 2026-05-01 Relisted realMLS
  • 2026-04-30 Listing Removed realMLS
  • 2026-04-22 Price Changed $229,500 realMLS
  • 2026-03-03 Price Changed $235,000 realMLS
  • 2026-01-15 Listed $240,000 realMLS
  • 2024-12-09 Rental Removed $1,550 NEFLMLS
  • 2024-10-23 Listed for Rent $1,550 NEFLMLS
  • 2005-06-15 Sold (Public Records) $142,000 Public Records
  • 2004-04-19 Sold (Public Records) $452,500 Public Records

Property tax history

+6.5%/yr

Latest (2025): $3,576 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…