CashFlowRE
Sign in Sign up
1341 Hammock Dunes Dr
F Composite 34.26
Why this score? — see what drove the F 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 +9.0/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$350,990

1341 Hammock Dunes Dr · Jacksonville, FL 32221
4 bd · 2.0 ba · 1,960 sqft · Land · 72 Days on market
Built 2026 6,098 sqft lot $36/mo HOA · 2% of rent

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

Listing remarks MLS

Discover the perfect blend of style and function in this 4 bed, 2 bath Fleetwood floorplan offering 1,960 square feet of open, airy living space. Designed with today's lifestyle in mind, this home features a spacious kitchen overlooking the main living area -- ideal for entertaining or everyday comfort. The private primary suite provides a peaceful retreat, while three additional bedrooms offer versatility for family or guests plus a separate study with glass doors to provide privacy. Located in Jacksonville's Panther Creek community, you'll enjoy resort style amenities such as a pool, gym, clubhouse, pickleball courts, dog park, open air pavilion, sports field and more, as well as easy access to schools, shopping, dining, and major roadways -- all while coming home to a brand-new residence built with quality and care by DRB Homes. Secure your new home before completion

Key facts

  • Spacious kitchen
  • Separate study
  • 6,098 sq ft lot

Tags

BRAND NEW CONSTRUCTIONSPACIOUS KITCHENPRIVATE PRIMARY SUITESEPARATE STUDYRESORT STYLE AMENITIESEASY ACCESS TO SCHOOLS

Property features AI

Finance

  • HOA & community: Panther Creek HOA; Annual association fee of $435 (includes grounds maintenance); Community amenities: clubhouse, fitness center, park, playground, dog park, basketball court, pickleball, sidewalks; management off-site

Exterior

  • Parking: Attached garage; 2 garage spaces
  • Utilities: Public sewer; Water connected; Sewer connected; Electricity connected; Cable available
  • Home design: Single family residence; One story
  • Construction: Composition siding; Shingle roof
  • Exterior features: Covered rear porch; Community pool (not private); Private road frontage; Asphalt/paved road surface

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Electric water heater
  • Bedrooms: 4 bedrooms (all on the first level)
  • Flooring: Luxury vinyl plank; Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Open floorplan; Kitchen island; Split bedrooms; Walk-in closet(s); 10 total rooms
  • Laundry & utility: In-unit laundry; 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 4-bed/2.0-bath land listed at $351k.

Deal economics

  • At list price, monthly cash flow is $-273 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $303k (13.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (33.7% below list).
  • Recommended offer: $233k (33.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% 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.
  • Zoned schools: Chaffee Trail Elementary (math 57% / reading 52%, grade C, #892 of 2,144 statewide, top 44%, 765 students, 52% FRL); Baldwin Middle-Senior High School (math 37% / reading 39%, grade F, #328 of 667 statewide, top 50%, 1,384 students, 43% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: Rents rising (+2.1%/yr); 219 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($83k/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 $2k of loan paydown is wiped out by about $11k 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 72 days — a 6% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $24k; list at $351k implies a 1392% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,669 (33.7% 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. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.66%
Cap rate
5.36%
Cash-on-cash
-3.34%
DSCR
0.85
GRM
12.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
-22.8%
Equity multiple
0.22×
Total profit
$-76,494
Equity at exit
$52,334
10-year hold
IRR
-19.4%
Equity multiple
0.00×
Total profit
$-97,914
Equity at exit
$30,347

Cash invested: $98,277 (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 32221

Home prices YoY
-19.2%
Rents YoY
2.1%
Active inventory
219
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,327 high interval (Pro) →
Mortgage (P&I)
$1,841
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$146
HOA
$36
Vacancy / Maint / Mgmt
$489
Net cashflow
$-273

Break-even live

Break-even rent $2,673
Max offer price $302,677
Occupancy floor

Sensitivity live

Price -10% $-75 -5% $-174 +0% $-273 +5% $-373 +10% $-472
Rent -10% $-457 -5% $-365 +0% $-273 +5% $-182 +10% $-90
Rate -1.0pp $-97 -0.5pp $-184 base $-273 +0.5pp $-364 +1.0pp $-457

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
$87,748
Closing costs
$10,530
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1362 Panther Preserve Pkwy Jacksonville, FL 3.0 2.0 1599 $2,400 $1.50 18d 1 0.07mi
11242 Panther Creek Pkwy Jacksonville, FL 3.0 2.0 1529 $2,100 $1.37 5d 1 0.13mi
1433 Royal Dornoch Dr Jacksonville, FL 4.0 3.0 1860 $2,400 $1.29 25d 1 0.28mi
11269 Revolutionary Way Jacksonville, FL 3.0 2.0 1716 $1,919 $1.12 9d 1 0.37mi
11561 Admirals Cove Dr Jacksonville, FL 3.0 2.5 1780 $2,100 $1.18 17d 1 0.39mi
1832 James Madison Ct Jacksonville, FL 3.0 2.0 1716 $2,010 $1.17 16d 1 0.43mi
1916 Constitutional Republic Pl Jacksonville, FL 4.0 2.5 1975 $2,029 $1.03 3d 1 0.51mi
1916 Allegiance Pl Jacksonville, FL 2.0–3.0 2.5 1439 $2,100 $1.46 4d 12 0.55mi
1530 Tan Tara Trl Jacksonville, FL 4.0 2.5 2046 $2,195 $1.07 17d 1 0.61mi
1530 Tan Tara Trl Jacksonville, FL 4.0 2.5 2013 $2,195 $1.09 12d 1 0.61mi
2012 James Wilson Way Jacksonville, FL 3.0 2.5 2038 $1,989 $0.98 13d 1 0.64mi
1939 April Oaks Dr Jacksonville, FL 5.0 3.0 2511 $2,221 $0.88 9d 1 0.92mi
1951 April Oaks Dr Jacksonville, FL 4.0 2.0 1705 $1,879 $1.10 5d 1 0.94mi
2067 Tyson Lake Dr Jacksonville, FL 3.0 2.0 1564 $1,935 $1.24 3d 1 1.10mi
2081 Chaffee Rd S Unit 43 Jacksonville, FL 4.0 2.0 1904 $1,829 $0.96 5d 1 1.19mi
2300 Justin Lake Dr Jacksonville, FL 3.0 2.5 2539 $2,360 $0.93 4d 1 1.22mi
500 Chaffee Rd S Unit 191 Jacksonville, FL 3.0 2.0 1680 $1,759 $1.05 25d 1 1.26mi
500 Chaffee Rd S Unit 194 Jacksonville, FL 4.0 2.0 1680 $1,549 $0.92 25d 1 1.26mi
2274 Tyson Lake Dr Jacksonville, FL 3.0 2.0 1710 $1,975 $1.15 4d 1 1.28mi
2346 Adams Lake Blvd Jacksonville, FL 3.0 2.0 2251 $2,100 $0.93 16d 1 1.35mi
2167 Kistlers Ridge Way Jacksonville, FL 4.0 2.0 1456 $1,900 $1.30 16d 1 1.45mi

HOA detail

Monthly dues
$36 · $432/yr
Likely covers
poolgym

Listing history 23 events

  1. 2026-06-21
    days on market $350,990 Active 72 DOM
  2. 2026-06-18
    days on market $350,990 Active 69 DOM
  3. 2026-06-17
    days on market $350,990 Active 68 DOM
  4. 2026-06-16
    days on market $350,990 Active 67 DOM
  5. 2026-06-15
    days on market $350,990 Active 66 DOM
  6. 2026-06-13
    days on market $350,990 Active 63 DOM
  7. 2026-06-10
    days on market $350,990 Active 60 DOM
  8. 2026-06-08
    days on market $350,990 Active 59 DOM
  9. 2026-06-07
    days on market $350,990 Active 58 DOM
  10. 2026-06-05
    days on market $350,990 Active 55 DOM
  11. 2026-06-03
    days on market $350,990 Active 54 DOM
  12. 2026-06-02
    days on market $350,990 Active 53 DOM
  13. 2026-06-01
    days on market $350,990 Active 52 DOM
  14. 2026-05-31
    days on market $350,990 Active 51 DOM
  15. 2026-04-24
    status Active 882-char remark
    Show marketing remark (882 chars)

    Discover the perfect blend of style and function in this 4 bed, 2 bath Fleetwood floorplan offering 1,960 square feet of open, airy living space. Designed with today's lifestyle in mind, this home features a spacious kitchen overlooking the main living area -- ideal for entertaining or everyday comfort. The private primary suite provides a peaceful retreat, while three additional bedrooms offer versatility for family or guests plus a separate study with glass doors to provide privacy. Located in Jacksonville's Panther Creek community, you'll enjoy resort style amenities such as a pool, gym, clubhouse, pickleball courts, dog park, open air pavilion, sports field and more, as well as easy access to schools, shopping, dining, and major roadways -- all while coming home to a brand-new residence built with quality and care by DRB Homes. Secure your new home before completion

  16. 2026-04-24
    price $350,990 882-char remark
    Show marketing remark (882 chars)

    Discover the perfect blend of style and function in this 4 bed, 2 bath Fleetwood floorplan offering 1,960 square feet of open, airy living space. Designed with today's lifestyle in mind, this home features a spacious kitchen overlooking the main living area -- ideal for entertaining or everyday comfort. The private primary suite provides a peaceful retreat, while three additional bedrooms offer versatility for family or guests plus a separate study with glass doors to provide privacy. Located in Jacksonville's Panther Creek community, you'll enjoy resort style amenities such as a pool, gym, clubhouse, pickleball courts, dog park, open air pavilion, sports field and more, as well as easy access to schools, shopping, dining, and major roadways -- all while coming home to a brand-new residence built with quality and care by DRB Homes. Secure your new home before completion

  17. 2026-04-23
    price $350,990
  18. 2026-04-23
    status Active
  19. 2026-03-12
    historical 882-char remark
    Show marketing remark (882 chars)

    Discover the perfect blend of style and function in this 4 bed, 2 bath Fleetwood floorplan offering 1,960 square feet of open, airy living space. Designed with today's lifestyle in mind, this home features a spacious kitchen overlooking the main living area -- ideal for entertaining or everyday comfort. The private primary suite provides a peaceful retreat, while three additional bedrooms offer versatility for family or guests plus a separate study with glass doors to provide privacy. Located in Jacksonville's Panther Creek community, you'll enjoy resort style amenities such as a pool, gym, clubhouse, pickleball courts, dog park, open air pavilion, sports field and more, as well as easy access to schools, shopping, dining, and major roadways -- all while coming home to a brand-new residence built with quality and care by DRB Homes. Secure your new home before completion

  20. 2026-03-11
    historical
  21. 2026-02-27
    listed $351,590 Active 882-char remark
    Show marketing remark (882 chars)

    Discover the perfect blend of style and function in this 4 bed, 2 bath Fleetwood floorplan offering 1,960 square feet of open, airy living space. Designed with today's lifestyle in mind, this home features a spacious kitchen overlooking the main living area -- ideal for entertaining or everyday comfort. The private primary suite provides a peaceful retreat, while three additional bedrooms offer versatility for family or guests plus a separate study with glass doors to provide privacy. Located in Jacksonville's Panther Creek community, you'll enjoy resort style amenities such as a pool, gym, clubhouse, pickleball courts, dog park, open air pavilion, sports field and more, as well as easy access to schools, shopping, dining, and major roadways -- all while coming home to a brand-new residence built with quality and care by DRB Homes. Secure your new home before completion

  22. 2026-02-26
    listed $351,590 Active
  23. 2023-05-01
    soldstatus $23,520

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$2,913 · $243/mo
Expected delta
+$1,849/yr (+$154/mo · 173.7%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 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
$27,920
− Mortgage interest
−$19,661
− Property taxes
−$1,064
− Insurance
−$1,755
− Repairs & maintenance
−$2,234
− Management
−$2,234
− HOA
−$432
− Depreciation
−$10,211
Taxable loss
−$9,670
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,321
After-tax cash flow
$-961/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)
32,833
Household income
$82,969
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
516.0

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 48% Black 33% Hispanic / Latino 9% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Italian 3% Slovak 2% Hispanic 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 2% Vietnamese 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
▼ -62.74%
Current HPI
263.7591
Rent YoY
▲ 2.12%
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

+1392.3% since first listed
9 events — show timeline
  • 2026-04-24 Relisted Zillow
  • 2026-04-24 Price Changed $350,990 Zillow
  • 2026-04-23 Price Changed $350,990 realMLS
  • 2026-04-23 Relisted realMLS
  • 2026-03-12 Delisted Zillow
  • 2026-03-11 Listing Removed realMLS
  • 2026-02-27 Listed $351,590 Zillow
  • 2026-02-26 Listed $351,590 realMLS
  • 2023-05-01 Sold (Public Records) $23,520 Public Records

Property tax history

-6.3%/yr

Latest (2025): $1,064 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…