CashFlowRE
Sign in Sign up
9068 11th Ave
B Composite 71.3
Why this score? — see what drove the B 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
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +9.0/15.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$95,900

9068 11th Ave · Jacksonville, FL 32208
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 12 Days on market
Built 1955 6,098 sqft lot Est $99k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

Key facts

  • 6,098 sq ft lot
  • Parking
  • Built 1955

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public sewer; Cable available; Electricity available
  • Home design: Single-family residence; One story
  • Construction: Block construction
  • Exterior features: Shingle roof; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Tile and vinyl flooring
  • Laundry & utility: 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/1.0-bath single-family listed at $96k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $96k).
  • Cap rate 11.3% 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 soft (-1.4%/yr); 291 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • This rent runs 41% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $663 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 22y 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 $80k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $95,900

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.46%
Cap rate
11.34%
Cash-on-cash
18.01%
DSCR
1.80
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$99,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9135 5th Ave 0.32mi 3/1.0 896 (+7%) 1mo $80,500 $90 73
9152 6th Ave 0.26mi 2/1.0 (-1) 792 (-6%) 4mo $119,000 $150 70
9036 10th Ave 0.06mi 3/1.0 924 (+10%) 13mo $116,000 $126 70
9346 10th Ave 0.32mi 2/1.0 (-1) 864 (+3%) 12mo $124,000 $144 65
9043 8th Ave 0.17mi 3/1.0 952 (+13%) 10mo $111,500 $117 61
2140 Jayson Ave 0.68mi 3/1.0 768 (-9%) 3mo $82,000 $107 52
9230 4th Ave 0.38mi 2/1.0 (-1) 752 (-10%) 12mo $36,000 $48 50
9058 Jefferson Ave 0.66mi 3/1.0 936 (+11%) 0mo $94,250 $101 50
6722 Helston Ct 0.72mi 3/1.5 888 (+6%) 15mo $112,000 $126 42
8726 4th Ave 0.48mi 2/1.0 (-1) 952 (+13%) 10mo $85,000 $89 42
9703 Campus Ave 0.74mi 3/2.0 760 (-10%) 6mo $90,000 $118 41
2116 4th Ave 0.65mi 2/1.0 (-1) 720 (-14%) 11mo $149,000 $207 31

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
1.9%
Equity multiple
1.07×
Total profit
$1,877
Equity at exit
$14,299
10-year hold
IRR
7.9%
Equity multiple
1.51×
Total profit
$13,709
Equity at exit
$8,292

Cash invested: $26,852 (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
291
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,403 high interval (Pro) →
Mortgage (P&I)
$503
Tax from tax record
$163 /mo · $1,951/yr
Insurance
$40
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$337

Break-even live

Break-even rent $977
Max offer price $95,900
Occupancy floor 71%

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
$23,975
Closing costs
$2,877
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9050 7th Ave Jacksonville, FL 3.0 1.0 896 $1,485 $1.66 23d 1 0.16mi
9248 9th Ave Jacksonville, FL 2.0 1.0 646 $995 $1.54 23d 1 0.22mi
9017 6th Ave Jacksonville, FL 2.0 1.0 1038 $1,098 $1.06 23d 1 0.25mi
9346 10th Ave Jacksonville, FL 3.0 1.0 985 $1,825 $1.85 23d 1 0.31mi
8663 5th Ave Jacksonville, FL 2.0 1.0 720 $1,045 $1.45 23d 1 0.50mi
2389 Hilly Rd Jacksonville, FL 3.0 1.0 908 $1,650 $1.82 23d 1 0.54mi
8642 2nd Ave Jacksonville, FL 3.0 2.0 1074 $1,245 $1.16 1d 1 0.60mi
8617 3rd Ave Jacksonville, FL 3.0 1.0 1048 $1,200 $1.15 10d 1 0.62mi
1975 Rugby Rd Jacksonville, FL 2.0 1.0 992 $1,100 $1.11 7d 1 0.65mi
9131 Jefferson Ave Jacksonville, FL 3.0 1.0 910 $1,350 $1.48 4d 1 0.66mi
2534 Aubrey Ave Jacksonville, FL 4.0 2.0 759 $1,250 $1.65 23d 1 0.92mi
2312 Palmdale St Jacksonville, FL 3.0 2.0 972 $1,231 $1.27 23d 1 0.99mi
7927 Reid Ave Jacksonville, FL 3.0 1.0 1055 $1,500 $1.42 23d 1 1.15mi
8253 Lexington Dr Jacksonville, FL 3.0 1.0 910 $1,330 $1.46 23d 1 1.30mi
912 Saratoga Blvd Jacksonville, FL 3.0 1.0 930 $1,250 $1.34 23d 1 1.32mi
9658 Gibson Ave Jacksonville, FL 3.0 1.5 977 $1,225 $1.25 23d 1 1.35mi

Listing history 31 events

  1. 2026-06-08
    statusdays on market $95,900 Pending 12 DOM
  2. 2026-06-07
    days on market $95,900 Active 11 DOM
  3. 2026-06-05
    days on market $95,900 Active 8 DOM
  4. 2026-06-03
    days on market $95,900 Active 7 DOM
  5. 2026-06-02
    days on market $95,900 Active 6 DOM
  6. 2026-06-01
    days on market $95,900 Active 5 DOM
  7. 2026-05-31
    days on market $95,900 Active 4 DOM
  8. 2026-05-05
    listed $95,900 Active
  9. 2026-04-29
    status Active 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  10. 2026-04-20
    status Pending 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  11. 2026-04-20
    historical 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  12. 2026-03-20
    listed $95,900 Active 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  13. 2026-03-19
    status Active 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  14. 2026-03-11
    status Pending 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  15. 2026-03-11
    historical 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  16. 2026-01-28
    listed $99,900 Active 105-char remark
    Show marketing remark (105 chars)

    TURN KEY RENTAL 3/1 LVP AND TILE FLOOORING THROUGHOUT,CONCRETE BLOCK CONSTRUCTION. $1500 A MONTH RENTAL.

  17. 2026-01-27
    historical
  18. 2025-12-04
    price $109,900
  19. 2025-12-04
    listed $109 Active
  20. 2019-07-24
    soldstatus $80,500
  21. 2009-01-14
    historical
  22. 2009-01-13
    soldstatus $13,000
  23. 2008-10-15
    listed $13,000
  24. 2005-03-07
    soldstatus $70,000
  25. 2005-02-02
    historical
  26. 2004-11-16
    historical
  27. 2004-08-02
    listed $78,500
  28. 2004-05-16
    listed $69,900
  29. 1999-07-23
    soldstatus $54,000
  30. 1999-07-23
    soldstatus $54,000
  31. 1976-11-05
    soldstatus $6,800

ⓘ 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
$1,951 · $163/mo
Projected year-2 tax
$1,951 · $163/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 7/10 Severe FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$16,839
− Mortgage interest
−$5,372
− Property taxes
−$1,951
− Insurance
−$1,277
− Repairs & maintenance
−$1,347
− Management
−$1,347
− Depreciation
−$2,790
Taxable income
$2,755
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$661
After-tax cash flow
$3,379/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

+1310.3% since first listed
24 events — show timeline
  • 2026-05-05 Listed $95,900 realMLS
  • 2026-04-29 Relisted realMLS
  • 2026-04-20 Pending realMLS
  • 2026-04-20 Listing Removed realMLS
  • 2026-03-20 Listed $95,900 realMLS
  • 2026-03-19 Relisted realMLS
  • 2026-03-11 Pending realMLS
  • 2026-03-11 Listing Removed realMLS
  • 2026-01-28 Listed $99,900 realMLS
  • 2026-01-27 Listing Removed realMLS
  • 2025-12-04 Price Changed $109,900 realMLS
  • 2025-12-04 Listed $109 realMLS
  • 2019-07-24 Sold (Public Records) $80,500 Public Records
  • 2009-01-14 Listing Removed realMLS
  • 2009-01-13 Sold (MLS) $13,000 realMLS
  • 2008-10-15 Listed $13,000 realMLS
  • 2005-03-07 Sold (Public Records) $70,000 Public Records
  • 2005-02-02 Listing Removed realMLS
  • 2004-11-16 Listing Removed realMLS
  • 2004-08-02 Listed $78,500 realMLS
  • 2004-05-16 Listed $69,900 realMLS
  • 1999-07-23 Sold (Public Records) $54,000 Public Records
  • 1999-07-23 Sold (Public Records) $54,000 Public Records
  • 1976-11-05 Sold (Public Records) $6,800 Public Records

Property tax history

+9.6%/yr

Latest (2025): $1,951 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…