CashFlowRE
Sign in Sign up
9150 Tender Ln
D Composite 41.28
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 +12.5/30.0
  • ARV discount +6.0/15.0
  • 1% rule +4.3/10.0
  • Livability +4.2/5.0
  • Condition / age +4.2/5.0
  • Schools +3.9/10.0
  • DSCR +3.7/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$217,542

9150 Tender Ln · Jacksonville, FL 32220
2 bd · 2.5 ba · 1,395 sqft · Townhouse · 28 Days on market
Built 2026 Good condition 0.90 ac lot Est $211k · at est. $120/mo HOA · 6% of rent

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

Listing remarks

The Julington II is an inviting two-story interior townhome features 2 bedrooms, 2.5 baths, and a versatile loft space--perfect for a home office or additional living area. The open-concept main floor includes a spacious great room and a well-equipped kitchen with a convenient pantry, ideal for everyday living and entertaining. Upstairs, both bedrooms offer privacy, with the primary suite boasting a dual-sink vanity for added comfort. A 1-car garage adds practicality, while the smart layout provides a comfortable and low-maintenance lifestyle. * Sample photos represent the floor plan, and are not of the actual home.

Key facts

  • Spacious great room
  • Versatile loft space
  • Convenient pantry

Tags

TWO STORY INTERIOR TOWNHOMEVERSATILE LOFT SPACEOPEN CONCEPT MAIN FLOORWELL EQUIPPED KITCHENCONVENIENT PANTRYSPACIOUS GREAT ROOM

Property features AI

Finance

  • HOA & community: Homeowners association with monthly fee of $120; HOA provides grounds maintenance

Exterior

  • Parking: Attached garage; 1-car garage
  • Security: Firewall(s)
  • Utilities: Public sewer; Cable available; Electricity connected; Water connected
  • Home design: Townhouse; Two levels; Property faces south; Property attached (townhome)
  • Construction: Shingle roof; Frame construction with wood siding; Fiber cement and composition siding
  • Exterior features: Sprinklers in front and rear; Zero lot line; City street frontage; Paved road

Interior

  • Kitchen: Kitchen island; Dishwasher; Disposal; Electric range; Microwave
  • Bedrooms: 2 bedrooms (one or more on the second level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom; Primary bathroom with dual sinks (second level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Open floorplan; Breakfast bar; Primary bathroom with shower (no tub); Split bedrooms; Walk-in closet(s)
  • Laundry & utility: Washer hookup; 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 2-bed/2.5-bath townhouse listed at $218k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-32 ($-389/yr) — negative.
  • To cash-flow at today's rent, offer at most $213k (2.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (7.4% below list).
  • Recommended offer: $201k (7.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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: Thomas Jefferson Elementary (math 60% / reading 55%, grade C+, #764 of 2,144 statewide, top 36%, 446 students, 57% FRL); Highlands Middle School (math 31% / reading 21%, grade F, #506 of 571 statewide, top 89%, 697 students, 73% FRL); Jean Ribault High School (math 22% / reading 25%, grade F, #533 of 667 statewide, top 80%, 1,385 students, 71% FRL) — zoned schools average 67% FRL vs 49% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 112 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k 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 28 days — a 2% lower offer ($214k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,390 (7.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
6.11%
Cash-on-cash
-0.64%
DSCR
0.97
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$210,645
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9146 Tender Ln 0.09mi 2/2.5 1,395 (0%) 1mo $210,490 $151 95
9173 Tender Ln 0.10mi 2/2.5 1,395 (0%) 2mo $209,990 $151 94

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.39×
Total profit
$-37,211
Equity at exit
$32,436
10-year hold
IRR
-9.2%
Equity multiple
0.43×
Total profit
$-34,637
Equity at exit
$18,809

Cash invested: $60,912 (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 32220

Home prices YoY
-18.1%
Active inventory
112
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,014 medium interval (Pro) →
Mortgage (P&I)
$1,141
Tax est. 1.5%
$272 /mo · $3,263/yr
Insurance
$91
HOA
$120
Vacancy / Maint / Mgmt
$423
Net cashflow
$-32

Break-even live

Break-even rent $2,055
Max offer price $212,853
Occupancy floor 97%

Sensitivity live

Price -10% $118 -5% $43 +0% $-32 +5% $-108 +10% $-183
Rent -10% $-192 -5% $-112 +0% $-32 +5% $47 +10% $127
Rate -1.0pp $77 -0.5pp $23 base $-32 +0.5pp $-89 +1.0pp $-146

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
$54,386
Closing costs
$6,526
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4001 Haymon Ave Jacksonville, FL 3.0 2.5 1502 $2,400 $1.60 19d 1 0.12mi
3980 Bay Hawk Ct Jacksonville, FL 3.0 2.5 1492 $1,695 $1.14 13d 1 0.14mi
9113 Red Bird Ln Jacksonville, FL 3.0–5.0 2.0–3.0 2106 $2,468 $1.17 3d 2 0.14mi
9008 Gifford Dr Jacksonville, FL 2.0 2.5 1202 $1,650 $1.37 25d 1 0.23mi

HOA detail

Monthly dues
$120 · $1,440/yr

Listing history 16 events

  1. 2026-06-21
    days on market $217,542 Active 28 DOM
  2. 2026-06-18
    days on market $217,542 Active 25 DOM
  3. 2026-06-17
    days on market $217,542 Active 24 DOM
  4. 2026-06-16
    days on market $217,542 Active 23 DOM
  5. 2026-06-15
    days on market $217,542 Active 22 DOM
  6. 2026-06-13
    days on market $217,542 Active 20 DOM
  7. 2026-06-13
    days on market $217,542 Active 19 DOM
  8. 2026-06-10
    days on market $217,542 Active 16 DOM
  9. 2026-06-08
    pricedays on market $217,542 Active 15 DOM
  10. 2026-06-07
    pricedays on market $216,542 Active 14 DOM
  11. 2026-06-05
    days on market $215,740 Active 11 DOM
  12. 2026-06-03
    days on market $215,740 Active 10 DOM
  13. 2026-06-02
    days on market $215,740 Active 9 DOM
  14. 2026-06-01
    days on market $215,740 Active 8 DOM
  15. 2026-05-31
    days on market $215,740 Active 7 DOM
  16. 2026-05-24
    listed $215,740 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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
$24,167
− Mortgage interest
−$12,186
− Property taxes
−$3,263
− Insurance
−$1,088
− Repairs & maintenance
−$1,933
− Management
−$1,933
− HOA
−$1,440
− Depreciation
−$6,328
Taxable loss
−$4,005
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$961
After-tax cash flow
$572/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.

Condition & rehab AI · 14 photos

Good 85/100 None rehab

This two-story townhome is in excellent condition with modern finishes and a low-maintenance lifestyle. It is move-in ready and would benefit from minor exterior painting and landscaping improvements to enhance its curb appeal.

Value-add opportunities

  • Resale Painting the exterior siding — Enhances curb appeal and can increase the home's value.
  • Resale Landscaping improvements — Enhances curb appeal and can increase the home's value.
  • Rental Kitchen appliances — Modern appliances can attract renters and increase rental value.
  • Both Bedroom carpet cleaning — Fresh carpet can improve the home's appearance and attract buyers/renters.
  • Both Painting interior walls — Fresh paint can improve the home's appearance and attract buyers/renters.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior siding — Enhances curb appeal and can increase the home's value.
  • Resale Landscaping improvements — Enhances curb appeal and can increase the home's value.
  • Rental Kitchen appliances — Modern appliances can attract renters and increase rental value.
  • Both Bedroom carpet cleaning — Fresh carpet can improve the home's appearance and attract buyers/renters.
  • Both Painting interior walls — Fresh paint can improve the home's appearance and attract buyers/renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
12,298
Household income
$81,792
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
177.0

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 0.58)
Race & ethnicity
White 61% Black 19% Hispanic / Latino 11% Two or more races 11% Asian 5%
Hispanic origin (detail)
Cuban 7%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
8% · Canada
Languages at home
95% English-only · Spanish 4% Arabic 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
▼ -64.90%
Current HPI
293.7943
Rent YoY
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

1 event — show timeline
  • 2026-05-24 Listed $215,740 realMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…