CashFlowRE
Sign in Sign up
10242 Haverford Rd
F Composite 34.48
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 +12.0/30.0
  • Livability +4.2/5.0
  • ARV discount +3.9/15.0
  • Schools +3.9/10.0
  • DSCR +3.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$229,000

10242 Haverford Rd · Jacksonville, FL 32218
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 22 Days on market
Built 1955 7,405 sqft lot Est $212k · 8% over

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

Listing remarks MLS

Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

Key facts

  • Custom kitchen
  • New flooring
  • Quick access to i-95

Tags

RENOVATED CONCRETE BLOCKCUSTOM KITCHENNEW FLOORINGQUICK ACCESS TO I-95

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Garage; Off-street parking; 1-car garage
  • Utilities: Public sewer; Cable available; Electricity connected; Sewer connected
  • Home design: Single-family residence; One-story
  • Construction: Block and concrete construction; Membrane roof
  • Exterior features: Front porch; Shed(s); Few trees; County road frontage

Interior

  • Kitchen: Includes dishwasher, electric range, microwave, and refrigerator
  • Bedrooms: Four bedrooms
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher; Electric range; Electric water heater; Microwave; Refrigerator
  • Laundry & utility: Electric water heater

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 $229k.

Deal economics

  • At list price, monthly cash flow is $-55 ($-663/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (29.1% below list).
  • Recommended offer: $162k (29.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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 soft (-0.4%/yr); 733 active listings in the ZIP; 30 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 $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 22 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $85k; list at $229k implies a 169% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate 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 $162,356 (29.1% 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. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.71%
Cap rate
6.00%
Cash-on-cash
-1.03%
DSCR
0.95
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$212,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10242 Haverford Rd 0.00mi 4/2.0 (+1) 1,248 (0%) 0mo $229,000 $183 91
1134 Carthage Dr 0.25mi 3/1.0 1,252 (+0%) 1mo $192,500 $154 87
10520 De Paul Dr 0.11mi 4/2.0 (+1) 1,261 (+1%) 3mo $215,000 $170 82
1139 De Paul Dr 0.24mi 3/1.0 1,130 (-10%) 1mo $149,000 $132 72
10250 Briarcliff Rd E 0.12mi 3/1.5 1,108 (-11%) 3mo $192,000 $173 71
2143 Newberry Rd 0.57mi 3/1.5 1,250 (+0%) 0mo $160,200 $128 71
1034 Beckner Ave 0.42mi 3/1.5 1,198 (-4%) 3mo $175,000 $146 70
1614 Loyola Dr N 0.54mi 3/1.0 1,146 (-8%) 4mo $175,000 $153 58
1023 De Paul Dr 0.35mi 3/2.0 1,128 (-10%) 7mo $190,000 $168 57
10551 Conrad Dr 0.37mi 3/1.0 1,068 (-14%) 5mo $200,000 $187 54
1414 Belleshore Cir 0.38mi 3/2.0 1,408 (+13%) 4mo $245,000 $174 54
10623 Biscayne Blvd 0.49mi 3/1.0 1,080 (-14%) 2mo $215,000 $199 53

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
-20.9%
Equity multiple
0.29×
Total profit
$-45,513
Equity at exit
$34,145
10-year hold
IRR
-21.5%
Equity multiple
0.02×
Total profit
$-63,064
Equity at exit
$19,800

Cash invested: $64,120 (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 32218

Home prices YoY
-25.7%
Rents YoY
-0.4%
Active inventory
733
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,624 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax from tax record
$42 /mo · $499/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$-55

Break-even live

Break-even rent $1,694
Max offer price $219,235
Occupancy floor 98%

Sensitivity live

Price -10% $74 -5% $10 +0% $-55 +5% $-120 +10% $-458
Rent -10% $-184 -5% $-119 +0% $-55 +5% $9 +10% $73
Rate -1.0pp $60 -0.5pp $3 base $-55 +0.5pp $-115 +1.0pp $-175

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
$57,250
Closing costs
$6,870
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10310 Briarcliff Rd E Jacksonville, FL 3.0 2.0 1285 $1,399 $1.09 15d 1 0.15mi
10529 Keuka Dr Jacksonville, FL 4.0 1.0 1101 $600 $0.54 8d 1 0.26mi
1123 Depaul Dr Jacksonville, FL 3.0 1.5 1152 $1,295 $1.12 22d 1 0.26mi
10561 Ashby Rd Jacksonville, FL 3.0 1.0 1034 $1,181 $1.14 25d 1 0.33mi
1033 Ake Ln Jacksonville, FL 3.0 1.0 868 $1,200 $1.38 22d 1 0.41mi
12802 Haverford Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1000 $1,299 $1.30 3d 15 0.54mi
1333 Dunn Ave Jacksonville, FL 2.0 1.0 576 $1,185 $2.06 3d 16 0.63mi
10621 Monaco Dr Jacksonville, FL 1.0–2.0 1.0–1.5 975 $1,150 $1.18 25d 7 0.65mi
9808 Morgan Marsh Ct Jacksonville, FL 3.0 2.5 1380 $1,599 $1.16 25d 1 0.67mi
9806 Morgan Marsh Ct Unit 9856 Jacksonville, FL 3.0 2.5 1380 $1,609 $1.17 21d 1 0.67mi
9806 Morgan Marsh Ct Jacksonville, FL 3.0 2.5 1380 $1,609 $1.17 25d 1 0.67mi
1601 Dunn Ave Jacksonville, FL 1.0–3.0 1.0–2.0 852 $1,575 $1.85 4d 12 0.73mi
10964 Bacall Rd W Jacksonville, FL 3.0 1.5 1138 $1,550 $1.36 25d 1 0.78mi
10897 Regency Dr Jacksonville, FL 4.0 2.0 1391 $1,650 $1.19 5d 1 0.83mi
780 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 1164 $2,143 $1.84 4d 16 0.95mi
1000 Island Point Dr Jacksonville, FL 1.0–3.0 1.0–2.0 949 $1,684 $1.77 3d 9 1.09mi
9565 Carbondale Dr W Unit B Jacksonville, FL 3.0 2.0 1400 $2,000 $1.43 25d 1 1.09mi
11050 Harts Rd Jacksonville, FL 3.0 2.0–2.5 1145 $1,511 $1.32 4d 10 1.11mi
2462 Quail Ave Jacksonville, FL 3.0 1.5 1312 $1,397 $1.06 25d 1 1.12mi
11011 Harts Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1052 $1,742 $1.66 3d 23 1.15mi
2482 Quail Ave Jacksonville, FL 3.0 2.0 1224 $1,850 $1.51 18d 1 1.15mi
800 Broward Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1028 $1,711 $1.66 3d 42 1.17mi
2489 Quail Ave Jacksonville, FL 3.0 2.0 1308 $1,495 $1.14 25d 1 1.18mi
2489 Quail Ave Jacksonville, FL 3.0 2.0 1306 $1,495 $1.14 17d 1 1.18mi
11029 Traci Lynn Dr Jacksonville, FL 3.0 2.0 1402 $1,550 $1.11 5d 1 1.22mi
10735 Merida Dr #14 Jacksonville, FL 4.0 2.0 1303 $1,635 $1.25 8d 1 1.24mi
9131 Jefferson Ave Jacksonville, FL 3.0 1.0 910 $1,350 $1.48 5d 1 1.38mi
950 Turtle Creek Dr S Jacksonville, FL 3.0 2.0 1460 $1,824 $1.25 25d 1 1.40mi
9124 Adams Ave Jacksonville, FL 3.0 3.0 1207 $1,800 $1.49 25d 1 1.46mi
10535 Lem Turner Rd Jacksonville, FL 1.0–4.0 1.0–2.0 1012 $1,562 $1.54 4d 40 1.47mi

Listing history 13 events

  1. 2026-06-07
    statusdays on market $229,000 Pending 22 DOM
  2. 2026-06-05
    days on market $229,000 Active Under Contract 21 DOM
  3. 2026-06-03
    days on market $229,000 Active Under Contract 20 DOM
  4. 2026-06-02
    days on market $229,000 Active Under Contract 19 DOM
  5. 2026-06-01
    days on market $229,000 Active Under Contract 18 DOM
  6. 2026-05-31
    days on market $229,000 Active Under Contract 17 DOM
  7. 2026-05-14
    listed $229,000 Active
  8. 2026-03-18
    historical 575-char remark
    Show marketing remark (575 chars)

    Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

  9. 2026-03-17
    soldstatus $85,000
  10. 2026-03-12
    price $119,999 575-char remark
    Show marketing remark (575 chars)

    Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

  11. 2026-03-10
    price $124,999 575-char remark
    Show marketing remark (575 chars)

    Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

  12. 2026-03-09
    price $129,999 575-char remark
    Show marketing remark (575 chars)

    Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

  13. 2026-03-09
    listed $136,000 Active 575-char remark
    Show marketing remark (575 chars)

    Discover a fantastic investment property or rental opportunity at this prime Jacksonville location! Located at 10242 Haverford Rd., this property is being sold as-is, offering a quick close for serious buyers. Perfect for investors or homeowners looking to generate rental income or renovate for resale. Highlights: - Prime Jacksonville address with great neighborhood amenities - Solid property with excellent potential - Priced to sell quickly--no wholesalers please - As-is condition, ready for your customizing touch - Quick closing available for motivated buyers

ⓘ 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
$499 · $42/mo
Projected year-2 tax
$1,901 · $158/mo
Expected delta
+$1,402/yr (+$117/mo · 281.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% 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
$19,483
− Mortgage interest
−$12,828
− Property taxes
−$499
− Insurance
−$1,145
− Repairs & maintenance
−$1,559
− Management
−$1,559
− Depreciation
−$6,662
Taxable loss
−$4,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,144
After-tax cash flow
$481/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)
72,905
Household income
$69,638
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
2289.0

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 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada, Jamaica, Vietnam
Languages at home
89% English-only · Spanish 6% French/Haitian/Cajun 1% 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
▼ -90.73%
Current HPI
262.2329
Rent YoY
▼ -0.40%
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

+68.4% since first listed
7 events — show timeline
  • 2026-05-14 Listed $229,000 realMLS
  • 2026-03-18 Listing Removed realMLS
  • 2026-03-17 Sold (Public Records) $85,000 Public Records
  • 2026-03-12 Price Changed $119,999 realMLS
  • 2026-03-10 Price Changed $124,999 realMLS
  • 2026-03-09 Price Changed $129,999 realMLS
  • 2026-03-09 Listed $136,000 realMLS

Property tax history

+4.5%/yr

Latest (2025): $499 · +56.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…