CashFlowRE
Sign in Sign up
1534 Morgan St Fourplex
C- Composite 50.55
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 +23.3/30.0
  • DSCR +7.5/10.0
  • 1% rule +4.8/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$429,000

1534 Morgan St · Jacksonville, FL 32209
8 bd · 4.0 ba · 2,776 sqft · MultiFamily public records · 51 Days on market
Built 1969 6,098 sqft lot Est $378k · 14% over

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

Key facts

  • Ample natural light
  • Functional layout
  • 6,098 sq ft lot

Tags

FULLY RENOVATED EXTERIORSPARTIALLY RENOVATED INTERIORSFUNCTIONAL LAYOUTLOW-MAINTENANCE SYSTEMSINDIVIDUAL UNIT ACCESSAMPLE NATURAL LIGHT

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Electricity available; Water available
  • Home design: Quadruplex; Attached property
  • Exterior features: Lot features: Other; Lot size approximately 0.14 acres; No private pool

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 12 bedrooms
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Heating present (type listed as Other); Wall/window cooling units
  • Interior features: Refrigerator included; Property used as an investment

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 4 × 3-bed/1.0-bath units multifamily listed at $429k.

Deal economics

  • At list price, monthly cash flow is $788 ($9k/yr) — positive. Per door: $197/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $422k (1.6% below list).
  • Recommended offer: $416k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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 rising (+1.8%/yr); 394 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • At $4,221/mo this rent would consume 166% of the median local household income ($31k/yr) (locally 2921% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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 51 days — a 3% lower offer ($416k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 19y 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 $310k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $416,130 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.98%
Cap rate
8.50%
Cash-on-cash
7.88%
DSCR
1.35
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$377,536
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1550 Morgan St 0.02mi 8/4.0 2,776 (0%) 13mo $377,500 $136 88

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.80×
Total profit
$-24,497
Equity at exit
$63,965
10-year hold
IRR
2.7%
Equity multiple
1.19×
Total profit
$22,523
Equity at exit
$37,092

Cash invested: $120,120 (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 32209

Home prices YoY
-22.1%
Rents YoY
1.8%
Active inventory
394
Price-to-rent
33.9×

Monthly cashflow live

Estimated rent
$4,221 high interval (Pro) →
Mortgage (P&I)
$2,250
Tax from tax record
$118 /mo · $1,414/yr
Insurance
$179
HOA
$0
Vacancy / Maint / Mgmt
$886
Net cashflow
$788

Break-even live

Break-even rent $3,223
Max offer price $429,000
Occupancy floor 76%

Sensitivity live

Price -10% $1,031 -5% $910 +0% $788 +5% $667 +10% $545
Rent -10% $455 -5% $622 +0% $788 +5% $955 +10% $1,122
Rate -1.0pp $1,004 -0.5pp $897 base $788 +0.5pp $677 +1.0pp $564

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,221

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
$107,250
Closing costs
$12,870
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1403 Steele St Jacksonville, FL 8.0 3.0 2800 $550 $0.20 3d 1 0.69mi

Listing history 38 events

  1. 2026-06-02
    days on market $429,000 Active 51 DOM
  2. 2026-06-01
    days on market $429,000 Active 50 DOM
  3. 2026-05-31
    days on market $429,000 Active 49 DOM
  4. 2026-05-04
    status Active
  5. 2026-04-24
    status Pending
  6. 2026-04-23
    price $429,000
  7. 2026-04-21
    price $425,000
  8. 2026-04-13
    price $419,000
  9. 2026-04-13
    price $409,000
  10. 2026-04-11
    historical $1,250
  11. 2026-04-07
    price $405,000
  12. 2026-04-02
    price $419,000
  13. 2026-04-01
    listed $429,000 Active
  14. 2026-03-14
    listed $1,250
  15. 2026-01-07
    soldstatus $310,000
  16. 2025-12-31
    soldstatus $310,000 Closed 826-char remark
    Show marketing remark (826 chars)

    This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

  17. 2025-10-14
    historical Active Under Contract 826-char remark
    Show marketing remark (826 chars)

    This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

  18. 2025-10-03
    status Active 826-char remark
    Show marketing remark (826 chars)

    This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

  19. 2025-09-26
    historical Active Under Contract 826-char remark
    Show marketing remark (826 chars)

    This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

  20. 2025-09-21
    listed $330,000 Active 826-char remark
    Show marketing remark (826 chars)

    This quadplex in the heart of downtown offers the perfect blend of location, income potential, and versatility. Just steps from restaurants, shops, entertainment, and major employers, it provides both convenience for tenants and a desirable lifestyle for an owner-occupant. With four spacious units, the property is well-positioned to generate strong rental income, with the potential to achieve a cap rate of up to 13%. Investors will appreciate the steady cash flow and long-term growth, while owner-occupants have the unique opportunity to live in one unit and let the other rentals offset their mortgage. Whether you're looking to expand your portfolio with a high-performing asset or secure a home that helps pay for itself, this downtown quadplex is a rare find that combines prime location with financial upside.

  21. 2025-05-05
    historical $695
  22. 2025-05-04
    listed $695
  23. 2025-05-04
    historical $695
  24. 2025-05-01
    listed $695
  25. 2024-03-05
    soldstatus $900,000
  26. 2024-02-26
    soldstatus $307,050 Closed 132-char remark
    Show marketing remark (132 chars)

    All units are 3/1 with newer kitchens, stove, refrig., window a/c with heat. and vinyl plank flooring. Lots of parking for tenants.

  27. 2024-01-09
    status Pending 132-char remark
    Show marketing remark (132 chars)

    All units are 3/1 with newer kitchens, stove, refrig., window a/c with heat. and vinyl plank flooring. Lots of parking for tenants.

  28. 2023-12-21
    listed $335,000 Active 132-char remark
    Show marketing remark (132 chars)

    All units are 3/1 with newer kitchens, stove, refrig., window a/c with heat. and vinyl plank flooring. Lots of parking for tenants.

  29. 2021-09-13
    historical
  30. 2021-08-31
    listed $250,000 Active
  31. 2018-05-21
    soldstatus $130,000
  32. 2018-05-17
    soldstatus $130,000 Sold
  33. 2018-04-19
    status Pending
  34. 2018-04-12
    status Pending
  35. 2018-04-12
    listed $136,000 Active
  36. 2018-04-12
    historical
  37. 2008-11-30
    historical
  38. 2007-12-19
    listed $175,000

ⓘ 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
$1,414 · $118/mo
Projected year-2 tax
$3,561 · $297/mo
Expected delta
+$2,147/yr (+$179/mo · 151.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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 5/10 Major 7 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
$50,652
− Mortgage interest
−$24,031
− Property taxes
−$1,414
− Insurance
−$2,145
− Repairs & maintenance
−$4,052
− Management
−$4,052
− Depreciation
−$12,480
Taxable income
$2,478
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$595
After-tax cash flow
$8,865/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)
34,657
Household income
$30,514
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2921.0

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 (88%)
Race & ethnicity
Black 88% White 5% Hispanic / Latino 5% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Hispanic 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -53.92%
Current HPI
189.5977
Rent YoY
▲ 1.81%
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

+145.1% since first listed
35 events — show timeline
  • 2026-05-04 Relisted realMLS
  • 2026-04-24 Pending realMLS
  • 2026-04-23 Price Changed $429,000 realMLS
  • 2026-04-21 Price Changed $425,000 realMLS
  • 2026-04-13 Price Changed $419,000 realMLS
  • 2026-04-13 Price Changed $409,000 realMLS
  • 2026-04-11 Rental Removed $1,250 SHOWMOJO
  • 2026-04-07 Price Changed $405,000 realMLS
  • 2026-04-02 Price Changed $419,000 realMLS
  • 2026-04-01 Listed $429,000 realMLS
  • 2026-03-14 Listed for Rent $1,250 SHOWMOJO
  • 2026-01-07 Sold (Public Records) $310,000 Public Records
  • 2025-12-31 Sold (MLS) $310,000 realMLS
  • 2025-10-14 Contingent realMLS
  • 2025-10-03 Relisted realMLS
  • 2025-09-26 Contingent realMLS
  • 2025-09-21 Listed $330,000 realMLS
  • 2025-05-05 Rental Removed $695 SHOWMOJO2
  • 2025-05-04 Listed for Rent $695 SHOWMOJO2
  • 2025-05-04 Rental Removed $695 SHOWMOJO2
  • 2025-05-01 Listed for Rent $695 SHOWMOJO2
  • 2024-03-05 Sold (Public Records) $900,000 Public Records
  • 2024-02-26 Sold (MLS) $307,050 realMLS
  • 2024-01-09 Pending realMLS
  • 2023-12-21 Listed $335,000 realMLS
  • 2021-09-13 Listing Removed realMLS
  • 2021-08-31 Listed $250,000 realMLS
  • 2018-05-21 Sold (Public Records) $130,000 Public Records
  • 2018-05-17 Sold (MLS) $130,000 realMLS
  • 2018-04-19 Pending realMLS
  • 2018-04-12 Pending realMLS
  • 2018-04-12 Listing Removed realMLS
  • 2018-04-12 Listed $136,000 realMLS
  • 2008-11-30 Listing Removed realMLS
  • 2007-12-19 Listed $175,000 realMLS

Property tax history

-0.9%/yr

Latest (2025): $1,414 · -59.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…