CashFlowRE
Sign in Sign up
1466 Manotak Point Dr #205
D+ Composite 48.75
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 +16.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • DSCR +5.1/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1466 Manotak Point Dr #205 · Jacksonville, FL 32210
2 bd · 2.0 ba · 940 sqft · Condo public records · 39 Days on market
Built 2006 $207/mo HOA · 16% of rent

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

Listing remarks MLS

Nice 2nd floor condo unit is Manotak Oaks community. Centrally located in Jacksonville with easy access to I-10, downtown, and I-295 west loop. Condo is 2 bedrooms, 2 baths, split bedrooms, open floorplan, balcony with storage room. Unit is currently occupied by tenant until November 30. Condo dues include water and trash.

Key facts

  • Private balcony
  • Updated flooring
  • $207 HOA

Tags

UPDATED FLOORINGPRIVATE BALCONYSPLIT-BEDROOM FLOORPLANPRIME JACKSONVILLE LOCATION

Property features AI

Finance

  • HOA & community: Homeowners association with a monthly fee of $207.90; Not a senior community

Exterior

  • Parking: Parking lot
  • Utilities: Public sewer; Cable available; Electricity available; Sewer available; Water available
  • Home design: Condominium; 2 stories; Entry level: 2nd floor; Property attached
  • Exterior features: Balcony

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Breakfast bar; Ceiling fan(s); Primary bathroom with tub and shower; Split bedroom layout
  • Laundry & utility: In-unit laundry; 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/2.0-bath condo listed at $115k.

Deal economics

  • At list price, monthly cash flow is $64 ($769/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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 (+2.1%/yr); 443 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $795 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

  • It's been on market 39 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y ago; this cycle's ask has dropped $23k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.13%
Cap rate
6.96%
Cash-on-cash
2.39%
DSCR
1.11
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.11% rent growth · sell at horizon

5-year hold
IRR
-13.6%
Equity multiple
0.52×
Total profit
$-15,585
Equity at exit
$17,147
10-year hold
IRR
-6.3%
Equity multiple
0.61×
Total profit
$-12,465
Equity at exit
$9,943

Cash invested: $32,200 (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 32210

Rents YoY
2.1%
Active inventory
443
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,296 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$102 /mo · $1,226/yr
Insurance
$48
HOA
$207
Vacancy / Maint / Mgmt
$272
Net cashflow
$64

Break-even live

Break-even rent $1,215
Max offer price $115,000
Occupancy floor 90%

Sensitivity live

Price -10% $129 -5% $97 +0% $64 +5% $31 +10% $-1
Rent -10% $-38 -5% $13 +0% $64 +5% $115 +10% $166
Rate -1.0pp $122 -0.5pp $93 base $64 +0.5pp $34 +1.0pp $4

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
$28,750
Closing costs
$3,450
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1465 Manotak Point Dr #105 Jacksonville, FL 2.0 2.0 940 $1,295 $1.38 18d 1 0.01mi
1570 Lane Ave S Jacksonville, FL 1.0–2.0 1.0–1.5 862 $1,425 $1.65 3d 10 0.11mi
1443 Winnebago Ave #1 Jacksonville, FL 2.0 1.0 800 $1,025 $1.28 24d 1 0.16mi
1591 Lane Ave S Jacksonville, FL 1.0–3.0 1.0–2.0 954 $1,200 $1.26 24d 1 0.39mi
1406 Ellis Trace Dr W Jacksonville, FL 2.0 1.5 1028 $1,200 $1.17 17d 1 0.65mi
6117 Hollow Ct Key Hollow Jacksonville, FL 3.0 2.0 1044 $1,449 $1.39 8d 1 0.67mi
6595 San Juan Ave Jacksonville, FL 1.0–2.0 1.0 846 $1,250 $1.48 20d 4 0.82mi
6511 San Juan Ave Jacksonville, FL 2.0 2.0 740 $1,200 $1.62 5d 1 0.85mi
5710 Lenox Ave Jacksonville, FL 1.0–4.0 1.0–2.0 988 $1,163 $1.18 24d 1 0.87mi
6349 Kimberly Ln Jacksonville, FL 1.0 1.0 688 $1,095 $1.59 24d 1 0.94mi
5821 San Juan Ave Jacksonville, FL 1.0–3.0 1.0–2.0 1056 $1,165 $1.10 4d 7 1.09mi
2111 Firestone Rd Jacksonville, FL 2.0 1.0 800 $1,095 $1.37 13d 1 1.14mi
2111 Firestone Rd Unit 3 Jacksonville, FL 2.0 1.0 800 $1,095 $1.37 24d 1 1.14mi
5377 Royce Ave Jacksonville, FL 3.0 1.0 1040 $1,800 $1.73 18d 1 1.14mi
5615 San Juan Ave #208 Jacksonville, FL 2.0 2.0 1115 $1,200 $1.08 24d 1 1.17mi
5363 Poppy Dr Jacksonville, FL 3.0 1.0 1040 $1,445 $1.39 21d 1 1.18mi
5351 Royce Ave Jacksonville, FL 3.0 1.0 1040 $1,600 $1.54 24d 1 1.19mi
2039 Niblick Dr Jacksonville, FL 1.0–2.0 1.0–2.0 847 $1,275 $1.51 4d 10 1.21mi
6863 Jack Horner Ln Jacksonville, FL 3.0 1.0 975 $1,095 $1.12 8d 1 1.21mi
1159 Pangola Dr Jacksonville, FL 2.0 1.0 676 $896 $1.33 24d 1 1.22mi
6746 Jack Horner Ln Jacksonville, FL 3.0 1.0 975 $1,450 $1.49 24d 1 1.23mi
7777 Normandy Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 1040 $1,610 $1.55 4d 19 1.25mi
7178 Conant Ave Jacksonville, FL 2.0 1.0 996 $1,000 $1.00 18d 1 1.28mi
7190 Conant Ave Unit 4 Jacksonville, FL 2.0 1.0 700 $1,125 $1.61 11d 1 1.30mi
6809 Miss Muffet Ln S Jacksonville, FL 3.0 1.0 1095 $1,475 $1.35 5d 1 1.30mi
1160 Comanche St Jacksonville, FL 2.0 1.0 625 $1,095 $1.75 22d 1 1.32mi
1131 Lake Shore Blvd Unit 1131 Jacksonville, FL 2.0 1.0 696 $995 $1.43 20d 1 1.32mi
909 Westgate Dr Jacksonville, FL 3.0 1.5 1051 $1,595 $1.52 5d 1 1.33mi
1485 Fouraker Rd Jacksonville, FL 1.0–3.0 1.0–2.0 947 $1,682 $1.78 3d 55 1.33mi
7152 Koleda Dr Jacksonville, FL 3.0 1.0 1110 $1,300 $1.17 4d 1 1.34mi
1130 Comanche St Unit 402 Jacksonville, FL 2.0 1.0 763 $1,090 $1.43 24d 1 1.39mi
5344 Kingsbury St Jacksonville, FL 1.0 1.0 600 $1,000 $1.67 24d 1 1.40mi
5340 Kingsbury St Jacksonville, FL 1.0 1.0 600 $900 $1.50 2d 1 1.41mi
7233 Eudine Dr S Jacksonville, FL 3.0 1.5 884 $1,345 $1.52 5d 1 1.45mi
5616 Atlee Ave Jacksonville, FL 3.0 1.0 800 $1,150 $1.44 24d 1 1.49mi
5614 Atlee Ave Jacksonville, FL 3.0 1.0 750 $1,350 $1.80 24d 1 1.49mi
5139 Camille Ave Jacksonville, FL 3.0 2.0 1100 $1,625 $1.48 2d 1 1.50mi

HOA detail condo

Monthly dues
$207 · $2,484/yr
Likely covers
watertrash
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-06-21
    days on market $115,000 Active 39 DOM
  2. 2026-06-18
    days on market $115,000 Active 36 DOM
  3. 2026-06-17
    days on market $115,000 Active 35 DOM
  4. 2026-06-16
    days on market $115,000 Active 34 DOM
  5. 2026-06-15
    days on market $115,000 Active 33 DOM
  6. 2026-06-13
    pricedays on market $115,000 Active 30 DOM
  7. 2026-06-10
    days on market $138,000 Active 27 DOM
  8. 2026-06-08
    days on market $138,000 Active 26 DOM
  9. 2026-06-07
    days on market $138,000 Active 25 DOM
  10. 2026-06-05
    days on market $138,000 Active 22 DOM
  11. 2026-06-03
    days on market $138,000 Active 21 DOM
  12. 2026-06-02
    days on market $138,000 Active 20 DOM
  13. 2026-06-01
    days on market $138,000 Active 19 DOM
  14. 2026-05-31
    days on market $138,000 Active 18 DOM
  15. 2026-05-13
    listed $138,000 Active
  16. 2024-05-21
    historical $1,095
  17. 2024-04-23
    listed $1,095
  18. 2024-01-24
    historical $1,095
  19. 2024-01-11
    price $1,095
  20. 2023-12-26
    historical $1,195
  21. 2023-12-26
    listed $1,195
  22. 2023-12-05
    listed $1,250
  23. 2022-10-26
    historical 327-char remark
    Show marketing remark (327 chars)

    Nice 2nd floor condo unit is Manotak Oaks community. Centrally located in Jacksonville with easy access to I-10, downtown, and I-295 west loop. Condo is 2 bedrooms, 2 baths, split bedrooms, open floorplan, balcony with storage room. Unit is currently occupied by tenant until November 30. Condo dues include water and trash.

  24. 2022-07-11
    listed $134,900 Active 327-char remark
    Show marketing remark (327 chars)

    Nice 2nd floor condo unit is Manotak Oaks community. Centrally located in Jacksonville with easy access to I-10, downtown, and I-295 west loop. Condo is 2 bedrooms, 2 baths, split bedrooms, open floorplan, balcony with storage room. Unit is currently occupied by tenant until November 30. Condo dues include water and trash.

  25. 2012-11-05
    listed $30,000 386-char remark
    Show marketing remark (386 chars)

    BEAUTIFUL Condo (was the Model) with split bedroom arrangement, vaulted ceilings,master bath has garden tub, walk in closets, living/dining room combo, balcony overlooking common areas and gated. All Aplliances stay including stackable washer and dryer.This is s Short Sale and offer must be approved by lender.Second floor security. Don't forget to click on the PHOTOS tab upper right.

ⓘ 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
$1,226 · $102/mo
Projected year-2 tax
$1,226 · $102/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 6 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
$15,558
− Mortgage interest
−$6,442
− Property taxes
−$1,226
− Insurance
−$575
− Repairs & maintenance
−$1,245
− Management
−$1,245
− HOA
−$2,484
− Depreciation
−$3,345
Taxable loss
−$1,004
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$241
After-tax cash flow
$1,009/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)
65,729
Household income
$61,050
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
3605.0

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 0.65)
Race & ethnicity
White 43% Black 38% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Slovak 2% Hispanic 2% Italian 1%
Foreign-born
10% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 7% French/Haitian/Cajun 2% Tagalog/Filipino 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
▼ -314.81%
Current HPI
281.2688
Rent YoY
▲ 2.11%
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

+360.0% since first listed
11 events — show timeline
  • 2026-05-13 Listed $138,000 realMLS
  • 2024-05-21 Rental Removed $1,095 NEFLMLS
  • 2024-04-23 Listed for Rent $1,095 NEFLMLS
  • 2024-01-24 Rental Removed $1,095 NEFLMLS
  • 2024-01-11 Price Changed $1,095 NEFLMLS
  • 2023-12-26 Rental Removed $1,195 NEFLMLS
  • 2023-12-26 Listed for Rent $1,195 NEFLMLS
  • 2023-12-05 Listed for Rent $1,250 NEFLMLS
  • 2022-10-26 Listing Removed realMLS
  • 2022-07-11 Listed $134,900 realMLS
  • 2012-11-05 Listed $30,000 realMLS

Property tax history

+7.9%/yr

Latest (2025): $1,226 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…