CashFlowRE
Sign in Sign up
9324 Norfolk Blvd
B+ Composite 77.71
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$75,000

9324 Norfolk Blvd · Jacksonville, FL 32208
3 bd · 2.0 ba · 925 sqft · SingleFamily public records · 57 Days on market
Built 1961 8,276 sqft lot Est $135k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special!! Cash or hard money only. No sight unseen offers. Full rehab needed (roof replaced in 2019). Full brick home featuring 3 bedrooms, 1.5 baths, and 925 sq ft on a 0.19-acre lot. You get what you see. Property sold as-is. Seller and agent have no knowledge of the property history, buyer to perform all due diligence. Home was purchased through a foreclosure auction, cleaned out, and brought back to market.

Key facts

  • 8,276 sq ft lot
  • Parking
  • Built 1961

Property features AI

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public sewer; Electricity available; Natural gas available; Sewer available; Water available
  • Home design: Single Family Residence; One story; Entry level is 1
  • Construction: Brick construction
  • Exterior features: Shingle roof; Shed(s) on the property; City street frontage; Paved road access

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: No heating specified; No cooling specified
  • Interior features: No built-in appliances listed

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/2.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $490 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.1% 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.
  • Market conditions: Rents soft (-1.4%/yr); 291 active listings in the ZIP; 14 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).
  • This rent runs 39% of the median local income ($41k/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 $519 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 $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $75k implies a 643% 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; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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. 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.
  6. 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.
  7. 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
1.78%
Cap rate
14.13%
Cash-on-cash
27.99%
DSCR
2.25
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$135,050
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5114 Roanoke Blvd 0.26mi 3/1.5 936 (+1%) 1mo $149,900 $160 83
4637 Williamsburg Ave 0.28mi 3/1.0 942 (+2%) 8mo $88,000 $93 74
5115 Locksley Ave 0.44mi 3/1.5 936 (+1%) 2mo $110,000 $118 73
9504 Flechette Ave 0.45mi 3/1.5 932 (+1%) 5mo $133,500 $143 71
4656 Colchester Rd 0.23mi 3/1.0 887 (-4%) 11mo $148,000 $167 69
9604 Flechette Ave 0.48mi 3/1.5 868 (-6%) 7mo $57,000 $66 59
9715 Flechette Ave 0.52mi 3/1.5 988 (+7%) 4mo $144,500 $146 59
4620 Bristol Ave 0.23mi 3/2.0 1,050 (+14%) 12mo $198,000 $189 57
9926 Frankella Rd 0.51mi 2/1.0 (-1) 866 (-6%) 1mo $135,000 $156 55
4242 Turton Ave 0.63mi 3/1.0 912 (-1%) 11mo $120,000 $132 55
5015 Portsmouth Ave 0.28mi 3/2.0 1,056 (+14%) 11mo $168,000 $159 54
3915 Beverly Ave 0.75mi 2/1.0 (-1) 828 (-10%) 3mo $55,000 $66 36

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
18.6%
Equity multiple
1.72×
Total profit
$15,184
Equity at exit
$11,183
10-year hold
IRR
24.7%
Equity multiple
2.83×
Total profit
$38,487
Equity at exit
$6,485

Cash invested: $21,000 (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
4.7×

Monthly cashflow live

Estimated rent
$1,333 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$139 /mo · $1,668/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$490

Break-even live

Break-even rent $713
Max offer price $75,000
Occupancy floor 58%

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
$18,750
Closing costs
$2,250
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9348 Culpeper Ave Jacksonville, FL 3.0 1.0 882 $1,195 $1.35 23d 1 0.10mi
4662 Roanoke Blvd Jacksonville, FL 3.0 2.0 1104 $1,195 $1.08 14d 1 0.18mi
4935 Portsmouth Ave Jacksonville, FL 3.0 1.0 894 $1,163 $1.30 10d 1 0.20mi
9561 Norfolk Blvd Jacksonville, FL 3.0 1.5 934 $1,350 $1.45 1d 1 0.24mi
9436 Gisborne Dr Jacksonville, FL 3.0 1.5 950 $1,440 $1.52 20d 1 0.33mi
9206 Greenleaf Rd Jacksonville, FL 3.0 1.5 888 $1,400 $1.58 17d 1 0.51mi
9658 Gibson Ave Jacksonville, FL 3.0 1.5 977 $1,225 $1.25 23d 1 0.63mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 17d 1 1.07mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 23d 1 1.07mi
4655 Ken Knight Dr N Jacksonville, FL 2.0 1.0 646 $600 $0.93 23d 1 1.15mi
4440 Ken Knight Dr N Jacksonville, FL 2.0 1.0 716 $650 $0.91 14d 1 1.22mi
4543 Moncrief Rd W Jacksonville, FL 2.0 1.0 950 $1,075 $1.13 7d 1 1.33mi
4177 Lorenzo Ct Unit 4 Jacksonville, FL 2.0 1.0 840 $945 $1.12 1d 1 1.43mi
4253 Moncrief Rd W Unit 2 Jacksonville, FL 2.0 1.0 840 $975 $1.16 23d 1 1.46mi

Listing history 18 events

  1. 2026-06-18
    days on market $75,000 Active 57 DOM
  2. 2026-06-17
    days on market $75,000 Active 56 DOM
  3. 2026-06-16
    days on market $75,000 Active 55 DOM
  4. 2026-06-15
    days on market $75,000 Active 54 DOM
  5. 2026-06-13
    pricedays on market $75,000 Active 51 DOM
  6. 2026-06-10
    days on market $78,890 Active 48 DOM
  7. 2026-06-08
    days on market $78,890 Active 47 DOM
  8. 2026-06-07
    pricedays on market $78,890 Active 46 DOM
  9. 2026-06-05
    days on market $79,890 Active 43 DOM
  10. 2026-06-03
    days on market $79,890 Active 42 DOM
  11. 2026-06-02
    days on market $79,890 Active 41 DOM
  12. 2026-06-01
    days on market $79,890 Active 40 DOM
  13. 2026-05-31
    days on market $79,890 Active 39 DOM
  14. 2026-05-21
    price $79,990
  15. 2026-05-14
    price $84,990
  16. 2026-05-06
    price $89,990
  17. 2026-04-21
    listed $99,990 Active
  18. 1971-05-29
    soldstatus $10,100

ⓘ 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
$1,668 · $139/mo
Projected year-2 tax
$1,668 · $139/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 3/10 Moderate FEMA zone X (unshaded) · 7% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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
$16,000
− Mortgage interest
−$4,201
− Property taxes
−$1,668
− Insurance
−$375
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$2,182
Taxable income
$5,015
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,204
After-tax cash flow
$4,674/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

+692.0% since first listed
5 events — show timeline
  • 2026-05-21 Price Changed $79,990 realMLS
  • 2026-05-14 Price Changed $84,990 realMLS
  • 2026-05-06 Price Changed $89,990 realMLS
  • 2026-04-21 Listed $99,990 realMLS
  • 1971-05-29 Sold (Public Records) $10,100 Public Records

Property tax history

+9.0%/yr

Latest (2025): $1,668 · -20.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…