931 Odessa Dr · Jacksonville, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 8/10 · Major
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A 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 +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Appreciation +6.7/10.0
- Livability +4.2/5.0
- Schools +3.9/10.0
- Rent growth +2.9/5.0
- Condition / age +2.5/5.0
$75,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
Key facts
- 0.27 acre lot
- Built 1950
- Listed 150 days
Property features AI
Exterior
- Parking: Additional unassigned parking
- Utilities: Electricity not available; Water not available; Sewer not available
- Home design: Single family residence; Used for residential purposes
- Exterior features: Lot size approximately 0.27 acres; No private pool
Interior
- Bedrooms: 3 bedrooms
- Bathrooms: 1 full bathroom
- Heating & cooling: No heating; No cooling
- Interior features: No built-in appliances listed
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $75k.
Deal economics
- At list price, monthly cash flow is $508 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $75k).
- Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
- Cap rate 14.4% 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.
- Market conditions: Rents rising (+1.7%/yr); 173 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).
- At $1,338/mo this rent would consume 46% of the median local household income ($35k/yr) (locally 882% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $3k of equity ($519 loan paydown + $3k appreciation (3.4% local appreciation)).
- Duval County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (3.4% appreciation + 1.7% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 151 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 5y 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 $65k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1950 — 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.
Questions for the listing agent
- It's been on market 151 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.78% ✓
- Cap rate
- 14.42%
- Cash-on-cash
- 29.04%
- DSCR
- 2.29
- GRM
- 4.7
CMA / ARV
- ARV (on-the-fly)
- $110,526
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3370 Deason Ave | 0.70mi | 3/1.0 | 1,043 (+3%) | 12mo | $110,000 | $105 | 53 |
| 3518 Sunset St | 0.66mi | 3/1.0 | 940 (-7%) | 7mo | $179,900 | $191 | 51 |
| 3477 Lowell Ave | 0.51mi | 3/2.0 | 1,068 (+5%) | 22mo | $169,000 | $158 | 45 |
| 740 Erie Ave | 0.68mi | 4/1.0 (+1) | 1,024 (+1%) | 20mo | $92,000 | $90 | 45 |
| 3368 Columbus Ave | 0.70mi | 3/1.0 | 955 (-6%) | 17mo | $65,000 | $68 | 43 |
| 1012 Hood Ave | 0.73mi | 3/1.0 | 1,048 (+3%) | 22mo | $55,000 | $52 | 42 |
| 3510 Andrews St | 0.48mi | 4/1.0 (+1) | 1,152 (+14%) | 14mo | $125,000 | $109 | 38 |
| 3378 Lowell Ave | 0.68mi | 2/1.0 (-1) | 900 (-11%) | 9mo | $78,000 | $87 | 37 |
| 3525 Commonwealth Ave | 0.49mi | 3/2.0 | 1,158 (+14%) | 18mo | $170,000 | $147 | 35 |
| 3505 Rockwood Dr | 0.60mi | 3/2.0 | 1,164 (+15%) | 15mo | $184,000 | $158 | 31 |
| 3412 Deer St | 0.66mi | 3/2.0 | 1,124 (+11%) | 22mo | $125,000 | $111 | 29 |
| 3530 Shadow St | 0.62mi | 4/1.5 (+1) | 1,165 (+15%) | 21mo | $84,900 | $73 | 22 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
3.41% appreciation · 1.7% rent growth · sell at horizon
- IRR
- 34.6%
- Equity multiple
- 2.97×
- Total profit
- $41,365
- Equity at exit
- $35,480
- IRR
- 33.7%
- Equity multiple
- 5.65×
- Total profit
- $97,686
- Equity at exit
- $56,086
Cash invested: $21,000 (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
ZIP-level market 32254
- Home prices YoY
- 1.2%
- Rents YoY
- 1.7%
- Active inventory
- 173
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $1,338 high interval (Pro) →
- Mortgage (P&I)
- −$393
- Tax from tax record
- −$125 /mo · $1,494/yr
- Insurance
- −$31
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$281
- Net cashflow
- $508
Break-even live
Sensitivity live
| Price | -10% $551 | -5% $529 | +0% $508 | +5% $487 | +10% $466 |
|---|---|---|---|---|---|
| Rent | -10% $402 | -5% $455 | +0% $508 | +5% $561 | +10% $614 |
| Rate | -1.0pp $546 | -0.5pp $527 | base $508 | +0.5pp $489 | +1.0pp $469 |
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
- $18,750
- Closing costs
- $2,250
- 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 32 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5364 Mary Budd Ave Jacksonville, FL | 3.0 | 2.0 | 836 | $1,225 | $1.47 | 4d | 1 | 0.10mi |
| 5148 Cain Ln Jacksonville, FL | 3.0 | 1.0 | 1104 | $1,306 | $1.18 | 22d | 1 | 0.33mi |
| 3450 Lowell Ave Jacksonville, FL | 3.0 | 2.0 | 1209 | $1,578 | $1.31 | 24d | 1 | 0.58mi |
| 3433 Brookhaven Dr Jacksonville, FL | 2.0 | 1.0 | 754 | $1,295 | $1.72 | 8d | 1 | 0.64mi |
| 3368 Columbus Ave Jacksonville, FL | 2.0 | 1.0 | 955 | $1,300 | $1.36 | 5d | 1 | 0.71mi |
| 3350 Sunnybrook Ave N Jacksonville, FL | 2.0 | 1.0 | 900 | $1,095 | $1.22 | 24d | 1 | 0.79mi |
| 3326 W 1st St Jacksonville, FL | 2.0 | 1.0 | 791 | $995 | $1.26 | 24d | 1 | 0.79mi |
| 3303 Broadway Ave Jacksonville, FL | 3.0 | 2.0 | 1072 | $1,550 | $1.45 | 5d | 1 | 0.80mi |
| 3305 Sunnybrook Ave N Jacksonville, FL | 2.0 | 1.0 | 1012 | $1,021 | $1.01 | 24d | 1 | 0.84mi |
| 1021 Woodstock Ave Jacksonville, FL | 3.0 | 2.0 | 1012 | $1,495 | $1.48 | 24d | 1 | 0.86mi |
| 1021 Woodstock Ave Jacksonville, FL | 3.0 | 2.0 | 1012 | $1,495 | $1.48 | 8d | 1 | 0.86mi |
| 1305 Melson Ave Jacksonville, FL | 3.0 | 2.0 | 1224 | $1,399 | $1.14 | 21d | 1 | 1.04mi |
| 5405 Leaming Ave Jacksonville, FL | 3.0 | 1.0 | 924 | $1,199 | $1.30 | 18d | 1 | 1.12mi |
| 3034 Detroit Cir E Jacksonville, FL | 3.0 | 2.0 | 1300 | $1,399 | $1.08 | 24d | 1 | 1.14mi |
| 3055 2nd Street Cir Jacksonville, FL | 3.0 | 1.5 | 1050 | $1,340 | $1.28 | 18d | 1 | 1.14mi |
| 3012 Imperial St Jacksonville, FL | 3.0 | 1.0 | 1089 | $1,395 | $1.28 | 24d | 1 | 1.16mi |
| 3101 3rd Street Cir N Jacksonville, FL | 2.0 | 1.0 | 870 | $1,150 | $1.32 | 8d | 1 | 1.20mi |
| 1037 Detroit St Jacksonville, FL | 3.0 | 2.0 | 912 | $1,250 | $1.37 | 2d | 1 | 1.20mi |
| 1227 Dena St Jacksonville, FL | 3.0 | 1.0 | 1033 | $1,325 | $1.28 | 24d | 1 | 1.22mi |
| 1612 Alfen St Jacksonville, FL | 3.0 | 1.5 | 945 | $1,113 | $1.18 | 8d | 1 | 1.30mi |
| 2965 Sunset St Jacksonville, FL | 3.0 | 2.0 | 1056 | $1,375 | $1.30 | 5d | 1 | 1.33mi |
| 2965 Sunset St Jacksonville, FL | 3.0 | 1.5 | 1056 | $1,375 | $1.30 | 8d | 1 | 1.33mi |
| 2862 W 1st St Jacksonville, FL | 2.0 | 1.0 | 800 | $895 | $1.12 | 5d | 1 | 1.35mi |
| 2862 W 1st St Unit 1 Jacksonville, FL | 2.0 | 1.0 | 800 | $895 | $1.12 | 15d | 1 | 1.35mi |
| 2913 W 2nd St Jacksonville, FL | 2.0 | 1.0 | 720 | $1,000 | $1.39 | 2d | 1 | 1.35mi |
| 2851 Sophia St Jacksonville, FL | 2.0 | 1.0 | 846 | $1,000 | $1.18 | 24d | 3 | 1.36mi |
| 214 Santa Barbara Ave Jacksonville, FL | 3.0 | 2.0 | 1127 | $1,308 | $1.16 | 15d | 1 | 1.37mi |
| 2852 W 1st St Jacksonville, FL | 2.0 | 1.0 | 800 | $895 | $1.12 | 8d | 1 | 1.37mi |
| 2939 W 6th St Jacksonville, FL | 3.0 | 2.0 | 1269 | $1,225 | $0.97 | 2d | 1 | 1.40mi |
| 3688 Dillon St Jacksonville, FL | 3.0 | 2.0 | 1230 | $1,421 | $1.16 | 24d | 1 | 1.42mi |
| 912 Huron St Jacksonville, FL | 2.0 | 1.0 | 900 | $1,100 | $1.22 | 15d | 1 | 1.42mi |
| 2902 W 5th St Jacksonville, FL | 3.0 | 2.0 | 1379 | $1,050 | $0.76 | 8d | 1 | 1.43mi |
Listing history 34 events
-
2026-06-21days on market $75,000 Active 151 DOM
-
2026-06-18days on market $75,000 Active 148 DOM
-
2026-06-17days on market $75,000 Active 147 DOM
-
2026-06-16days on market $75,000 Active 146 DOM
-
2026-06-15days on market $75,000 Active 145 DOM
-
2026-06-10days on market $75,000 Active 139 DOM
-
2026-06-08days on market $75,000 Active 138 DOM
-
2026-06-08days on market $75,000 Active 137 DOM
-
2026-06-03days on market $75,000 Active 133 DOM
-
2026-06-02days on market $75,000 Active 132 DOM
-
2026-06-01days on market $75,000 Active 131 DOM
-
2026-05-31days on market $75,000 Active 130 DOM
-
2026-01-21$75,000 Active
-
2025-06-26status Active 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-12-27status Active 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-12-27price $75,000 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-07-11status Active 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-05-30status Pending 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-05-30historical 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-05-30historical 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-05-30historical 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-05-10price $79,999 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-01-30price $89,999 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2024-01-19$104,000 Active 433-char remark
Show marketing remark (433 chars)
Call to all the investor out there!!!! GREAT INVESTMENT PROPERTY for someone could come in and bring this back to life. Most of the wood rot and demo inside the house had been done. Big back yard and fences on both side goes out all the way to the back of the wood. SOLD AS IT. CASH ONLY. Seller to make no repairs. Bring me an offer. Seller do not accept blind offer, please do your inspection diligently before put in an offer.
-
2022-02-14soldstatus $65,000
-
2022-02-02soldstatus $65,000 Sold 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-12-13status Pending 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-11-30status Active 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-11-04status Pending 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-10-25status Active 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-09-16historical 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2021-06-16$80,000 Active 368-char remark
Show marketing remark (368 chars)
Call Co-Lo, Pam Alewine Investment special! Bring your contractor and ideas. Lots of yard with partial fence. Home has great bones and beautiful original hardwood floors. All bedrooms have large windows that let in lots of natural light. The entire home and yard have been cleared out of debris to make demo easier. Cash only. Sold as is. Seller to make no repairs.
-
2006-01-25soldstatus $56,000
-
1988-06-01soldstatus $38,500
ⓘ 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
- $1,494 · $125/mo
- Projected year-2 tax
- $1,494 · $125/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 2/10 Low
- 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 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
- $16,060
- − Mortgage interest
- −$4,201
- − Property taxes
- −$1,494
- − Insurance
- −$375
- − Repairs & maintenance
- −$1,285
- − Management
- −$1,285
- − Depreciation
- −$2,182
- Taxable income
- $5,238
- Est. tax owed @ 24.0%
- −$1,257
- After-tax cash flow
- $4,841/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
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)
- 13,927
- Household income
- $34,953
- Rent vs Own
- Severe rent burden
- 882.0
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 0.56)
- Race & ethnicity
- Black 60% White 28% Two or more races 7% Hispanic / Latino 5%
- Hispanic origin (detail)
- Puerto Rican 1%
- Common ancestry
- Slovak 1% Hispanic 1% Lithuanian 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 94% English-only · Spanish 4% French/Haitian/Cajun 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
- ▲ 3.41%
- Current HPI
- 282.2981
- Rent YoY
- ▲ 1.70%
- Metro
- Jacksonville, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+94.8% since first listed22 events — show timeline
- 2026-01-21 Listed $75,000 realMLS
- 2025-06-26 Relisted — realMLS
- 2024-12-27 Relisted — realMLS
- 2024-12-27 Price Changed $75,000 realMLS
- 2024-07-11 Relisted — realMLS
- 2024-05-30 Pending — realMLS
- 2024-05-30 Listing Removed — realMLS
- 2024-05-30 Listing Removed — realMLS
- 2024-05-30 Listing Removed — realMLS
- 2024-05-10 Price Changed $79,999 realMLS
- 2024-01-30 Price Changed $89,999 realMLS
- 2024-01-19 Listed $104,000 realMLS
- 2022-02-14 Sold (Public Records) $65,000 Public Records
- 2022-02-02 Sold (MLS) $65,000 realMLS
- 2021-12-13 Pending — realMLS
- 2021-11-30 Relisted — realMLS
- 2021-11-04 Pending — realMLS
- 2021-10-25 Relisted — realMLS
- 2021-09-16 Listing Removed — realMLS
- 2021-06-16 Listed $80,000 realMLS
- 2006-01-25 Sold (Public Records) $56,000 Public Records
- 1988-06-01 Sold (Public Records) $38,500 Public Records
Property tax history
+8.6%/yrLatest (2025): $1,494 · +18.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…