CashFlowRE
Sign in Sign up
236 E 46th St
D Composite 44.32
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 +15.8/30.0
  • ARV discount +7.0/15.0
  • DSCR +4.9/10.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$149,000

236 E 46th St · Jacksonville, FL 32208
3 bd · 2.0 ba · 1,160 sqft · SingleFamily public records · 3 Days on market
Built 1937 4,791 sqft lot Est $147k · at est.

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

Listing remarks MLS

Cute bungalow, split family floor plan, does have owner's suite. Great for investor. Needs updating and some elbow grease.

Key facts

  • Fenced yard
  • Driveway
  • Owner's suite

Tags

SPLIT FAMILY FLOOR PLANOWNER'S SUITENATURAL MORNING LIGHTFENCED YARDDRIVEWAY

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer; Cable available
  • Home design: Single family residence; One story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Chain link fencing; City street frontage

Interior

  • Kitchen: Electric oven; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Split bedroom layout
  • Laundry & utility: Washer hookup in unit; 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/2.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $69 ($833/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 $133k (11.0% below list).
  • Recommended offer: $133k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: North Shore Elementary (math 49% / reading 36%, grade F, #1,383 of 2,144 statewide, top 65%, 701 students, 86% FRL); Matthew W. Gilbert Middle School (math 26% / reading 17%, grade F, #553 of 571 statewide, top 97%, 688 students, 86% FRL); Andrew Jackson High School (math 30% / reading 26%, grade F, #464 of 667 statewide, top 70%, 870 students, 54% FRL) — zoned schools average 75% FRL vs 49% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 31% at this address vs 46% district-wide (-15 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.4%/yr); 294 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $1k of loan paydown is wiped out by about $4k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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 $41k; list at $149k implies a 263% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1937 — 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 $132,557 (11.0% below list)

Questions for the listing agent

  1. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
6.85%
Cash-on-cash
2.00%
DSCR
1.09
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$147,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
118 E 45th St 0.13mi 3/1.0 1,132 (-2%) 3mo $161,000 $142 84
250 E 48th St 0.10mi 3/1.0 1,027 (-12%) 3mo $110,000 $107 70
264 E 45th St 0.06mi 3/1.0 1,328 (+14%) 2mo $105,000 $79 67
4808 Silver St 0.60mi 3/1.0 1,120 (-3%) 1mo $135,000 $121 62
628 E 59th St 0.62mi 3/1.0 1,213 (+5%) 1mo $97,000 $80 59
6711 Drayton St 0.57mi 3/1.0 1,088 (-6%) 3mo $138,000 $127 56
732 57th Street Ct 0.61mi 3/1.0 1,089 (-6%) 3mo $153,900 $141 55
110 Tallulah Ave 0.69mi 3/1.0 1,102 (-5%) 2mo $181,000 $164 54
317 W 41st St 0.62mi 3/2.0 1,268 (+9%) 2mo $125,000 $99 54
558 E 60th St 0.67mi 3/2.0 1,306 (+13%) 2mo $210,000 $161 46
50 W 58th St 0.60mi 2/1.0 (-1) 1,004 (-13%) 2mo $71,000 $71 40
429 W 46th St 0.65mi 2/1.0 (-1) 1,020 (-12%) 2mo $167,000 $164 38

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
-16.4%
Equity multiple
0.43×
Total profit
$-23,622
Equity at exit
$22,216
10-year hold
IRR
-14.4%
Equity multiple
0.28×
Total profit
$-29,941
Equity at exit
$12,883

Cash invested: $41,720 (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 32208

Home prices YoY
-33.6%
Rents YoY
-1.4%
Active inventory
294
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,326 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$134 /mo · $1,612/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$69

Break-even live

Break-even rent $1,238
Max offer price $149,000
Occupancy floor 90%

Sensitivity live

Price -10% $154 -5% $112 +0% $69 +5% $27 +10% $-15
Rent -10% $-35 -5% $17 +0% $69 +5% $122 +10% $174
Rate -1.0pp $144 -0.5pp $107 base $69 +0.5pp $31 +1.0pp $-9

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
$37,250
Closing costs
$4,470
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 E 44th St Jacksonville, FL 3.0 1.0 955 $1,075 $1.13 22d 1 0.11mi
349 E 45th St Jacksonville, FL 2.0 1.0 954 $1,175 $1.23 9d 1 0.12mi
217 E 48th St Jacksonville, FL 3.0 1.0 979 $1,096 $1.12 12d 1 0.13mi
345 E 44th St Jacksonville, FL 3.0 1.0 1145 $1,150 $1.00 25d 1 0.14mi
222 E 43rd St Jacksonville, FL 2.0 1.0 840 $946 $1.13 25d 1 0.17mi
18 W 43rd St Jacksonville, FL 2.0 1.0 750 $795 $1.06 6d 1 0.34mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 25d 69 0.37mi
549 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 12d 1 0.40mi
555 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 12d 1 0.41mi
567 E 55th St Jacksonville, FL 3.0 2.0 1230 $1,488 $1.21 16d 1 0.42mi
33 W 55th St Jacksonville, FL 4.0 2.0 1387 $1,321 $0.95 4d 1 0.45mi
141 W 43rd St Jacksonville, FL 3.0 2.0 1022 $1,231 $1.20 4d 1 0.46mi
516 E 58th St Jacksonville, FL 4.0 2.0 1232 $1,725 $1.40 9d 1 0.49mi
41 Tallulah Ave Jacksonville, FL 3.0 1.0 1092 $1,390 $1.27 4d 1 0.57mi
6418 Sapphire Dr Jacksonville, FL 3.0 1.5 1296 $1,350 $1.04 25d 1 0.58mi
22 W 38th St Jacksonville, FL 2.0 1.0 800 $1,100 $1.38 25d 1 0.59mi
319 W 49th St Jacksonville, FL 2.0 1.0 977 $1,200 $1.23 25d 1 0.64mi
524 E 60th St Jacksonville, FL 3.0 1.0 1212 $1,195 $0.99 9d 1 0.64mi
525 E 60th St Jacksonville, FL 3.0 2.0 1120 $1,471 $1.31 25d 1 0.66mi
425 W 47th St Jacksonville, FL 3.0 1.5 1083 $1,193 $1.10 9d 1 0.68mi
4918 N Pearl St Jacksonville, FL 2.0 1.0 850 $895 $1.05 25d 1 0.68mi
7115 Lucky Dr W Jacksonville, FL 3.0 1.0 1158 $1,500 $1.30 25d 1 0.73mi
814 E 60th St Jacksonville, FL 2.0 1.0 981 $1,199 $1.22 3d 1 0.74mi
6945 Nelms St Jacksonville, FL 4.0 2.0 1128 $1,550 $1.37 4d 1 0.75mi
562 W 49th St Jacksonville, FL 3.0 1.0 1091 $1,195 $1.10 25d 1 0.78mi
511 Ivy St Jacksonville, FL 2.0 1.0 900 $995 $1.11 25d 1 0.78mi
841 E 60th St Jacksonville, FL 3.0 1.0 954 $1,225 $1.28 25d 1 0.78mi
7140 Buffalo Ave Jacksonville, FL 2.0 1.0 832 $1,321 $1.59 25d 1 0.80mi
28 W 33rd St Jacksonville, FL 4.0 1.0 1395 $898 $0.64 9d 1 0.80mi
609 E 30th St Jacksonville, FL 2.0 2.0 818 $1,138 $1.39 25d 1 0.80mi
356 Duray Ct Jacksonville, FL 3.0 2.0 1070 $1,425 $1.33 15d 1 0.81mi
3747 Peachtree St Jacksonville, FL 3.0 2.0 1082 $1,410 $1.30 5d 1 0.83mi
385 Duray Ct Jacksonville, FL 3.0 1.0 932 $1,250 $1.34 21d 1 0.84mi
451 Long Branch Blvd Unit 451 Jacksonville, FL 2.0 1.0 1000 $1,350 $1.35 25d 1 0.86mi
6460 Lanark Ave Jacksonville, FL 2.0 1.0 708 $1,095 $1.55 25d 1 0.86mi
7525 Oakwood St Jacksonville, FL 3.0 1.0 945 $1,375 $1.46 16d 1 0.89mi
643 Linwood Ave Jacksonville, FL 3.0 2.0 1232 $1,325 $1.08 4d 1 0.90mi
5616 Calvin Ave Jacksonville, FL 3.0 1.0 1008 $1,195 $1.19 9d 1 0.91mi
343 W 60th St Jacksonville, FL 3.0 1.0 1238 $1,299 $1.05 22d 1 0.91mi
209 Woodrow St Jacksonville, FL 3.0 1.0 1282 $1,325 $1.03 25d 1 0.91mi

Listing history 3 events

  1. 2026-06-21
    days on market $149,000 Active 3 DOM
  2. 2026-06-18
    remarks 196-char remark
  3. 2026-06-18
    listed $149,000 Active 1 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
$1,612 · $134/mo
Projected year-2 tax
$1,612 · $134/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 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
$15,907
− Mortgage interest
−$8,346
− Property taxes
−$1,612
− Insurance
−$745
− Repairs & maintenance
−$1,273
− Management
−$1,273
− Depreciation
−$4,335
Taxable loss
−$1,677
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$402
After-tax cash flow
$1,235/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)
32,699
Household income
$41,324
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1765.0

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 (77%)
Race & ethnicity
Black 77% White 16% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -110.56%
Current HPI
217.9706
Rent YoY
▼ -1.36%
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

+142.3% since first listed
17 events — show timeline
  • 2026-06-18 Listed $149,000 realMLS
  • 2026-04-23 Listing Removed realMLS
  • 2026-03-24 Relisted realMLS
  • 2026-03-16 Listing Removed realMLS
  • 2026-02-24 Price Changed $115,000 realMLS
  • 2026-01-20 Listed $125,000 realMLS
  • 2009-06-30 Sold (Public Records) $41,000 Public Records
  • 2009-06-13 Listing Removed realMLS
  • 2009-06-12 Sold (MLS) $41,000 realMLS
  • 2009-01-12 Listed $42,000 realMLS
  • 2009-01-10 Listing Removed realMLS
  • 2008-04-08 Listed $42,000 realMLS
  • 2006-10-09 Listing Removed realMLS
  • 2006-09-13 Listed $105,000 realMLS
  • 2006-09-12 Listing Removed realMLS
  • 2006-08-07 Listed $105,000 realMLS
  • 1999-07-16 Sold (Public Records) $61,500 Public Records

Property tax history

+7.1%/yr

Latest (2025): $1,612 · +18.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…