CashFlowRE
Sign in Sign up
8446 McGirts Village Ln
D Composite 44.16
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).

  • ARV discount +13.0/15.0
  • Cash flow +10.5/30.0
  • Livability +4.2/5.0
  • 1% rule +4.1/10.0
  • Schools +3.9/10.0
  • DSCR +3.0/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

8446 McGirts Village Ln · Jacksonville, FL 32210
3 bd · 3.0 ba · 1,334 sqft · Townhouse public records · 18 Days on market
Built 2008 Est $193k · 12% under $114/mo HOA · 7% of rent

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

Listing remarks MLS

[RECENT RENOVATIONS, MARCH 2026] [Seller is offering a W/D Pkg w/ an acceptable list price offer!] Welcome Home! Step into this move-in ready, turnkey END UNIT townhome - fresh, clean, updated w/ recent renovations & full of charm. Built in 2008, this spacious home offers 3 beds, 2.5 baths & a thoughtfully designed layout perfect for comfortable living. The main level features a convenient half bath, while upstairs you'll find 2 full bathrooms & generously sized bedrooms. Recent updates include fresh paint, brand-new carpeting throughout & new fixtures in both bathrooms. The kitchen comes equipped w/ Brand New SS Fridge, Range, Microwave & Dishwasher! Enjoy the ease of having your own driveway, and appreciate the prime location with easy access to I-295, making commutes a breeze. At this price, this one won't last long-schedule your showing today! [Seller offering a 1-0 interest rate buy down! Enjoy a lower interest rate your first year, making monthly payments more affordable. This... ...incentive is lender -funded and available when using the Seller's preferred lender - see flyer for more info!]

Key facts

  • $114 HOA
  • Built 2008
  • Listed 17 days

Property features AI

Finance

  • Other: Unfurnished unit; Not a senior community
  • HOA & community: Association present (First Coast Association Management); Monthly association fee of $114.75; Community playground

Exterior

  • Parking: Assigned parking; Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Townhouse; Two levels; Attached property; Current use: Residential, Single Family
  • Construction: Shingle roof
  • Exterior features: Smoke detector(s); No private pool

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Entrance foyer; Pantry; Primary bathroom with shower (no tub); Split bedrooms; Walk-in closet(s)
  • Laundry & utility: In-unit laundry located on lower level; 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/3.0-bath townhouse listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-87 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (8.9% below list).
  • Recommended offer: $154k (9.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($61k/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 $1k of loan paydown is wiped out by about $5k 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 18 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago 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

  • 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 $154,445 (9.1% 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. 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
0.91%
Cap rate
5.68%
Cash-on-cash
-2.21%
DSCR
0.90
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$193,430
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8503 McGirts Village Ln 0.08mi 3/2.5 1,325 (-1%) 2mo $184,900 $140 92
8649 McGirts Village Ln 0.09mi 2/2.5 (-1) 1,334 (0%) 1mo $175,017 $131 88
8516 McGirts Village Ln 0.10mi 3/2.5 1,325 (-1%) 13mo $209,020 $158 82
8504 McGirts Village Ln 0.08mi 3/2.5 1,325 (-1%) 14mo $209,700 $158 82
8512 McGirts Village Ln 0.09mi 3/2.5 1,325 (-1%) 14mo $209,020 $158 81
8510 McGirts Village Ln 0.09mi 3/2.5 1,325 (-1%) 15mo $204,900 $155 80
8508 McGirts Village Ln 0.09mi 3/2.5 1,325 (-1%) 19mo $207,500 $157 77
8426 McGirts Village Ln 0.03mi 2/2.5 (-1) 1,319 (-1%) 16mo $162,500 $123 77
8420 Mcgirts Village Ln 0.04mi 2/2.5 (-1) 1,319 (-1%) 22mo $180,000 $136 71
5938 Brannon Ave 0.47mi 2/1.5 (-1) 1,146 (-14%) 3mo $100,000 $87 41
8312 Homeport Ct 0.42mi 3/2.5 1,518 (+14%) 22mo $220,000 $145 37
5200 Playpen Dr #1-1 0.74mi 3/2.0 1,157 (-13%) 15mo $152,650 $132 27

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 · 2.11% rent growth · sell at horizon

5-year hold
IRR
-21.0%
Equity multiple
0.28×
Total profit
$-34,370
Equity at exit
$25,333
10-year hold
IRR
-16.7%
Equity multiple
0.11×
Total profit
$-42,207
Equity at exit
$14,690

Cash invested: $47,572 (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
9.1×

Monthly cashflow live

Estimated rent
$1,548 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$235 /mo · $2,818/yr
Insurance
$71
HOA
$114
Vacancy / Maint / Mgmt
$325
Net cashflow
$-87

Break-even live

Break-even rent $1,659
Max offer price $154,445
Occupancy floor

Sensitivity live

Price -10% $9 -5% $-39 +0% $-87 +5% $-136 +10% $-184
Rent -10% $-210 -5% $-149 +0% $-87 +5% $-26 +10% $35
Rate -1.0pp $-2 -0.5pp $-44 base $-87 +0.5pp $-132 +1.0pp $-176

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
$42,475
Closing costs
$5,097
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8460 McGirts Village Ln Jacksonville, FL 3.0 2.5 1325 $1,482 $1.12 8d 1 0.03mi
8443 McGirts Village Ln Jacksonville, FL 3.0 2.5 1325 $1,381 $1.04 8d 1 0.04mi
8419 McGirts Village Ln Jacksonville, FL 3.0 2.5 1325 $1,400 $1.06 3d 1 0.05mi
8402 McGirts Village Ln Unit 7E Jacksonville, FL 2.0 2.5 1319 $1,198 $0.91 8d 1 0.06mi
8485 McGirts Village Ln Jacksonville, FL 3.0 2.5 1325 $1,381 $1.04 25d 1 0.06mi
8493 McGirts Village Ln Jacksonville, FL 3.0 2.5 1325 $1,381 $1.04 22d 1 0.08mi
8515 Maple St Jacksonville, FL 3.0 2.0 1255 $1,499 $1.19 4d 1 0.25mi
8518 Maple St Jacksonville, FL 3.0 2.0 1460 $1,623 $1.11 17d 1 0.28mi
8341 Homeport Ct Jacksonville, FL 3.0 2.5 1296 $1,800 $1.39 25d 1 0.36mi
8325 Homeport Ct Jacksonville, FL 3.0 2.0 1518 $1,575 $1.04 18d 1 0.36mi
8180 Metto Rd Jacksonville, FL 4.0 2.5 1665 $1,859 $1.12 17d 1 0.36mi
8727 Osteen St Jacksonville, FL 3.0 2.0 1230 $1,546 $1.26 11d 1 0.36mi
8329 Homeport Ct Jacksonville, FL 3.0 2.5 1281 $1,695 $1.32 15d 1 0.36mi
8148 Metto Rd Jacksonville, FL 3.0 2.0 1209 $1,576 $1.30 4d 1 0.39mi
5937 Camaro Dr W Jacksonville, FL 3.0 1.5 1052 $1,595 $1.52 25d 1 0.45mi
8121 Cheryl Ann Ln Unit Le Sabre Townhouse Jacksonville, FL 3.0 2.5 1601 $1,950 $1.22 5d 1 0.49mi
8472 Fury Dr Jacksonville, FL 4.0 2.0 1326 $1,780 $1.34 25d 1 0.52mi
8050 103rd St Jacksonville, FL 1.0–3.0 1.0–2.0 1025 $1,575 $1.54 3d 11 0.52mi
5905 Renault Dr W Jacksonville, FL 4.0 2.0 1524 $1,850 $1.21 25d 1 0.62mi
4782 Cinnamon Fern Dr Jacksonville, FL 3.0 2.0 1620 $1,915 $1.18 4d 1 0.67mi
7978 Renault Dr Jacksonville, FL 3.0 2.0 1080 $1,850 $1.71 25d 1 0.68mi
7948 Austin Rd Jacksonville, FL 3.0 2.0 1335 $1,775 $1.33 5d 1 0.69mi
7947 Renault Dr Jacksonville, FL 3.0 2.0 1285 $1,500 $1.17 18d 1 0.70mi
5150 Playpen Dr #4 Jacksonville, FL 2.0 2.0 1118 $1,200 $1.07 22d 1 0.74mi
5150 Playpen Dr Unit 2-1 Jacksonville, FL 3.0 2.0 1157 $1,225 $1.06 5d 1 0.74mi
7901 Austin Rd Jacksonville, FL 3.0 2.0 1268 $1,815 $1.43 25d 1 0.74mi
4807 Playpen Dr Jacksonville, FL 2.0 2.5 1204 $1,322 $1.10 4d 1 0.81mi
7880 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,495 $1.12 17d 1 0.82mi
4706 Playpen Dr Jacksonville, FL 2.0 2.5 1330 $1,321 $0.99 8d 1 0.82mi
7911 Melvin Rd Jacksonville, FL 3.0 2.5 1471 $1,740 $1.18 3d 1 0.83mi
5512 Village Pond Ct Jacksonville, FL 4.0 2.0 1648 $1,787 $1.08 25d 1 0.83mi
7840 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,398 $1.04 15d 1 0.85mi
7851 Playschool Ln Jacksonville, FL 3.0 3.0 1508 $1,600 $1.06 25d 1 0.86mi
7887 Melvin Rd Jacksonville, FL 2.0 2.5 1153 $1,600 $1.39 25d 1 0.86mi
7875 Melvin Rd Jacksonville, FL 3.0 2.5 1464 $1,650 $1.13 5d 1 0.87mi
4525 Glendas Meadow Dr Jacksonville, FL 4.0 2.0 1526 $1,850 $1.21 5d 1 0.88mi
6109 Sage Willow Way Jacksonville, FL 4.0 2.0 1760 $1,921 $1.09 22d 1 0.88mi
7800 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,361 $1.02 15d 1 0.90mi
7796 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,375 $1.03 25d 1 0.90mi
5332 Westchase Ct Unit 1 Jacksonville, FL 2.0 1.0 900 $1,450 $1.61 15d 1 0.90mi

HOA detail

Monthly dues
$114 · $1,368/yr

Listing history 12 events

  1. 2026-06-21
    days on market $169,900 Active 18 DOM
  2. 2026-06-18
    days on market $169,900 Active 15 DOM
  3. 2026-06-17
    days on market $169,900 Active 14 DOM
  4. 2026-06-16
    days on market $169,900 Active 13 DOM
  5. 2026-06-15
    days on market $169,900 Active 12 DOM
  6. 2026-06-13
    days on market $169,900 Active 10 DOM
  7. 2026-06-13
    days on market $169,900 Active 9 DOM
  8. 2026-06-10
    days on market $169,900 Active 6 DOM
  9. 2026-06-08
    days on market $169,900 Active 5 DOM
  10. 2026-06-07
    days on market $169,900 Active 4 DOM
  11. 2026-06-05
    remarks 679-char remark
  12. 2026-06-05
    listed $169,900 Active 1 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
$2,818 · $235/mo
Projected year-2 tax
$2,818 · $235/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 4/10 Moderate
  • 🌡 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$18,578
− Mortgage interest
−$9,517
− Property taxes
−$2,818
− Insurance
−$850
− Repairs & maintenance
−$1,486
− Management
−$1,486
− HOA
−$1,368
− Depreciation
−$4,943
Taxable loss
−$3,889
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$933
After-tax cash flow
$-117/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

+279.7% since first listed
26 events — show timeline
  • 2026-06-03 Listed $169,900 realMLS
  • 2026-05-05 Listing Removed realMLS
  • 2026-04-21 Price Changed $169,900 realMLS
  • 2026-03-30 Listed $172,900 realMLS
  • 2026-03-02 Rental Removed $1,451 TENANTTURNER2
  • 2026-01-31 Listed for Rent $1,451 TENANTTURNER2
  • 2026-01-13 Relisted realMLS
  • 2026-01-13 Pending realMLS
  • 2026-01-13 Listing Removed realMLS
  • 2026-01-10 Contingent realMLS
  • 2025-12-11 Relisted realMLS
  • 2025-12-04 Listing Removed realMLS
  • 2025-12-02 Price Changed $162,500 realMLS
  • 2025-11-04 Price Changed $167,000 realMLS
  • 2025-10-14 Price Changed $169,900 realMLS
  • 2025-09-17 Price Changed $172,900 realMLS
  • 2025-08-21 Price Changed $174,000 realMLS
  • 2025-08-05 Price Changed $175,900 realMLS
  • 2025-07-03 Price Changed $179,700 realMLS
  • 2025-06-24 Price Changed $182,500 realMLS
  • 2025-06-04 Listed $185,000 realMLS
  • 2018-09-14 Sold (Public Records) $2,013,200 Public Records
  • 2016-05-13 Sold (Public Records) $468,988 Public Records
  • 2015-03-09 Sold (MLS) $44,750 realMLS
  • 2015-02-13 Pending realMLS
  • 2015-01-13 Listed $44,750 realMLS

Property tax history

+9.0%/yr

Latest (2025): $2,818 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…