CashFlowRE
Sign in Sign up
9211 Greenleaf Rd
B Composite 70.21
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$64,900

9211 Greenleaf Rd · Jacksonville, FL 32208
3 bd · 1.0 ba · 1,708 sqft · SingleFamily public records · 8 Days on market
Built 1959 9,316 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This property has been placed in an upcoming event. All bids should be submitted at Xome.com void where prohibited. Please submit any pre-auction offer received through the property details page on Xome.com. Any post-auction offers will need to be submitted directly to the listing agent. Response within 3 business days. All properties are subject to a buyer s premium pursuant to the Auction Participation Agreement and Terms & Conditions minimums will apply.

Key facts

  • 9,316 sq ft lot
  • Built 1959
  • Listed 8 days

Property features AI

Finance

  • Other: Pets allowed: cats and dogs

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer; Cable available; Water connected
  • Home design: Single-family residence; One level (entry level 1); Faces west
  • Construction: Block construction
  • Exterior features: Back yard with chain link fencing; Shingle roof

Interior

  • Kitchen: Electric oven
  • Bedrooms: Three bedrooms (all on the first floor)
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Seven total rooms; Storm shutters
  • Laundry & utility: Electric dryer hookup on the lower level

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 $65k.

Deal economics

  • At list price, monthly cash flow is $842 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Cap rate 21.9% 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.
  • Zoned schools: Rutledge H. Pearson Elementary School (math 62% / reading 42%, grade C-, #990 of 2,144 statewide, top 48%, 201 students, 86% FRL); Jean Ribault Middle School (math 28% / reading 24%, grade F, #506 of 571 statewide, top 89%, 679 students, 78% 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 78% FRL vs 49% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.4%/yr); 291 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • At $1,631/mo this rent would consume 47% of the median local household income ($41k/yr) (locally 1765% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $64,900

Questions for the listing agent

  1. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.51%
Cap rate
21.86%
Cash-on-cash
55.61%
DSCR
3.47
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$186,172
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9019 Greenleaf Rd 0.14mi 4/2.0 (+1) 1,631 (-4%) 4mo $255,000 $156 74
9035 Devonshire Blvd Blvd 0.20mi 3/2.0 1,550 (-9%) 2mo $130,000 $84 70
7924 Longspur Ave 0.34mi 3/1.0 1,582 (-7%) 5mo $58,000 $37 68
8422 Gullege Dr 0.22mi 4/2.0 (+1) 1,617 (-5%) 11mo $117,000 $72 63
5211 Arrowsmith Rd 0.72mi 3/1.5 1,664 (-3%) 3mo $165,000 $99 58
4872 Clyde Dr 0.52mi 3/1.0 1,592 (-7%) 8mo $98,000 $62 58
7836 Smart Ave 0.50mi 3/2.0 1,813 (+6%) 7mo $285,000 $157 57
9408 Little John Rd 0.43mi 4/2.0 (+1) 1,540 (-10%) 9mo $198,500 $129 47
4815 Clyde Dr 0.63mi 4/2.0 (+1) 1,790 (+5%) 8mo $195,000 $109 47
5106 Roanoke Blvd 0.37mi 4/2.0 (+1) 1,961 (+15%) 7mo $185,500 $95 43
9547 Scadlocke Rd 0.50mi 4/2.0 (+1) 1,907 (+12%) 10mo $210,000 $110 40
9621 Aberdare Ave W 0.74mi 4/2.5 (+1) 1,900 (+11%) 3mo $231,000 $122 33

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
50.5%
Equity multiple
3.11×
Total profit
$38,364
Equity at exit
$9,677
10-year hold
IRR
54.7%
Equity multiple
5.63×
Total profit
$84,094
Equity at exit
$5,611

Cash invested: $18,172 (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
3.3×

Monthly cashflow live

Estimated rent
$1,631 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$79 /mo · $948/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$842

Break-even live

Break-even rent $565
Max offer price $64,900
Occupancy floor 43%

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
$16,225
Closing costs
$1,947
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8367 Tubman Ct Jacksonville, FL 4.0 1.5 1398 $1,790 $1.28 17d 1 0.20mi
9340 Sibbald Rd Jacksonville, FL 4.0 2.0 1228 $1,606 $1.31 4d 1 0.28mi
9504 Evesham Rd Jacksonville, FL 4.0 2.0 1966 $1,645 $0.84 23d 1 0.43mi
4737 Portsmouth Ave Jacksonville, FL 4.0 2.0 1396 $1,148 $0.82 23d 1 0.49mi
4895 Churchill Dr Jacksonville, FL 3.0 2.0 1303 $1,900 $1.46 23d 1 0.53mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 23d 1 0.57mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 17d 1 0.57mi
4643 Williamsburg Ave Jacksonville, FL 3.0 2.0 1209 $1,496 $1.24 3d 1 0.63mi
8036 Mattox Ave Jacksonville, FL 4.0 2.0 1160 $1,480 $1.28 16d 1 0.63mi
8645 Samona Dr W Jacksonville, FL 4.0 1.0 1196 $1,250 $1.05 23d 1 0.64mi
4662 Roanoke Blvd Jacksonville, FL 3.0 2.0 1104 $1,195 $1.08 14d 1 0.68mi
4819 Arrowsmith Rd Unit 1 Jacksonville, FL 3.0 2.0 1285 $1,500 $1.17 14d 1 0.82mi
8534 Addison Rd Jacksonville, FL 4.0 2.0 1410 $1,995 $1.41 23d 1 0.91mi
8509 Addison Rd Jacksonville, FL 4.0 2.0 1494 $1,675 $1.12 23d 1 0.97mi
8516 Bermuda Rd Jacksonville, FL 3.0 2.0 1492 $1,625 $1.09 20d 1 1.12mi
3848 Soutel Dr Jacksonville, FL 3.0 2.0 1230 $1,541 $1.25 7d 1 1.20mi
4910 Rhode Island Dr N Jacksonville, FL 3.0 2.0 1300 $1,696 $1.30 23d 1 1.28mi
7860 Rondo Ave Jacksonville, FL 3.0 2.0 1064 $1,410 $1.33 7d 1 1.35mi
6609 Miriam St Jacksonville, FL 3.0 2.0 1200 $1,425 $1.19 7d 1 1.39mi
10373 Marsh Hawk Dr Jacksonville, FL 3.0 2.0 1868 $2,020 $1.08 3d 1 1.50mi

Listing history 7 events

  1. 2026-06-18
    days on market $64,900 Active 8 DOM
  2. 2026-06-17
    days on market $64,900 Active 7 DOM
  3. 2026-06-16
    days on market $64,900 Active 6 DOM
  4. 2026-06-15
    days on market $64,900 Active 5 DOM
  5. 2026-06-13
    days on market $64,900 Active 3 DOM
  6. 2026-06-13
    remarks 463-char remark
  7. 2026-06-13
    listed $64,900 Active 2 DOM

ⓘ 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
$948 · $79/mo
Projected year-2 tax
$948 · $79/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 3/10 Moderate
  • 🌡 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
$19,573
− Mortgage interest
−$3,635
− Property taxes
−$948
− Insurance
−$324
− Repairs & maintenance
−$1,566
− Management
−$1,566
− Depreciation
−$1,888
Taxable income
$9,645
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,315
After-tax cash flow
$7,791/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

+1198.0% since first listed
2 events — show timeline
  • 2026-06-10 Listed $64,900 SCMLS
  • 2026-04-10 Listed $5,000 NFMLS

Property tax history

+2.5%/yr

Latest (2025): $948 · +23.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…