CashFlowRE
Sign in Sign up
75610 Pondside Ln
D Composite 40.08
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.7/15.0
  • Schools +6.0/10.0
  • Cash flow +5.3/30.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.2/10.0
  • DSCR +0.0/10.0

$375,000

75610 Pondside Ln · Jacksonville, FL 32097
3 bd · 2.0 ba · 1,737 sqft · SingleFamily · 128 Days on market
Built 2023 6,534 sqft lot Est $377k · at est. $47/mo HOA · 2% of rent ↓ 3% since listing

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

Listing remarks MLS

Lakeview at Tributary - 55+ Gated Community | Low-Maintenance Living Welcome to effortless living in this beautifully maintained single-story home featuring a bright, open floor plan filled with natural light. The chef's kitchen stands out with a gas cooktop, tile backsplash, stainless steel appliances, a large island, and crisp white shaker-style cabinetry. The spacious owner's suite is privately tucked away at the back of the home and includes a walk-in closet and a luxurious bath with a dual showerhead system, spa-style rain shower, and private water closet. At the front, you'll find two additional bedrooms, a French door-enclosed den, and a two-car garage. Low-maintenance tile flooring runs through the main living areas, while the bedrooms feature plush wall-to-wall carpeting for comfort. Step outside to the covered, screened lanai overlooking a peaceful wetland view—no rear neighbors, just nature and privacy. Additional highlights include a water softener, gutters, tankless water heater, smart home features (Ring doorbell and thermostat), and a full sprinkler system. Residents of Lakeview at Tributary enjoy exceptional amenities including multiple clubhouses, fitness centers, a heated pool, pickleball and bocce ball courts, and a friendly, social neighborhood with frequent community events. Enjoy peaceful living in Nassau County's growing area, close to new shopping, dining, and conveniences, with easy access to major highways and just a short, stress-free drive to Jacksonville International Airport perfect for travel or visits from family and friends.

Key facts

  • Gated community
  • Gas cooktop
  • Chef's kitchen

Tags

GATED COMMUNITYLOW MAINTENANCE LIVINGCHEF'S KITCHENGAS COOKTOPTILE BACKSPLASHSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Unfurnished; Senior community
  • Financial info: Property is part of a community with HOA and CDD fees
  • HOA & community: Homeowners association with clubhouse; Fitness center; Gated community; Pickleball courts; Quarterly association fee ($141); CDD fees applicable

Exterior

  • Parking: Attached 2-car garage; Additional parking
  • Security: Smoke detector(s)
  • Utilities: Cable available and connected; Electricity connected; Natural gas connected
  • Home design: Single family residence; One story; Entry level: 1
  • Construction: Frame construction with composition siding; Shingle roof
  • Exterior features: Covered rear porch; Screened porch; Smoke detectors; Wooded lot; Asphalt road access; Community pool (not private)

Interior

  • Kitchen: Dishwasher; Disposal; Gas cooktop; Ice maker; Microwave; Refrigerator; Kitchen island; Pantry; Breakfast bar
  • Bedrooms: 3 bedrooms (all on entry level)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (Heat pump, electric); Central electric air conditioning
  • Interior features: Breakfast bar; Ceiling fans; Entrance foyer; Kitchen island; Open floor plan; Pantry; Primary bathroom with shower (no tub); Split-bedroom layout; Walk-in closets
  • Laundry & utility: In-unit laundry; Tankless 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/2.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-837 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $227k (39.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (37.7% below list).
  • Recommended offer: $227k (39.4% below list) — sets the bar for cash-flow.

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+.
  • Nassau (town): math 74% / reading 65% proficiency, ranked #4 of 73 in FL (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.9%/yr); 601 active listings in the ZIP; solid renter incomes; 953 units permitted in Nassau County in 2024 (24 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($93k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $40k of equity ($3k loan paydown + $38k appreciation (10.0% local appreciation)).
  • Nassau County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$64k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($330k) 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.
Recommended offer $227,098 (39.4% 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 128 days. Have you received any prior offers? Is the seller open to a 39% 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
0.62%
Cap rate
3.61%
Cash-on-cash
-9.57%
DSCR
0.57
GRM
13.4

CMA / ARV

ARV (on-the-fly)
$376,929
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
75730 Pondside Ln 0.15mi 3/2.0 1,737 (0%) 6mo $375,000 $216 88
75315 Plumbago 0.45mi 4/2.0 (+1) 1,811 (+4%) 1mo $387,500 $214 66
75224 Plumbago Trce 0.49mi 3/2.0 1,753 (+1%) 18mo $378,000 $216 61
75409 Fox Cross Ave 0.60mi 3/2.0 1,753 (+1%) 15mo $408,000 $233 58
75449 Banyan Way 0.75mi 3/2.0 1,707 (-2%) 11mo $390,000 $228 53
75345 Fox Cross Ave 0.53mi 3/3.0 1,800 (+4%) 20mo $387,990 $216 48
75614 Blackbird Dr 0.61mi 3/2.0 1,864 (+7%) 16mo $363,000 $195 46
75519 Canterwood Dr 0.66mi 3/2.0 1,844 (+6%) 18mo $355,000 $193 44
75580 Canterwood Dr 0.68mi 3/2.0 1,610 (-7%) 21mo $384,990 $239 39
75500 Canterwood Dr 0.70mi 3/2.0 1,600 (-8%) 20mo $392,990 $246 38
75548 Canterwood Dr 0.69mi 4/3.0 (+1) 1,800 (+4%) 21mo $402,990 $224 35
75465 Banyan Way 0.75mi 3/2.0 1,972 (+14%) 20mo $428,100 $217 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.88% rent growth · sell at horizon

5-year hold
IRR
17.5%
Equity multiple
2.44×
Total profit
$150,720
Equity at exit
$337,830
10-year hold
IRR
16.5%
Equity multiple
5.62×
Total profit
$485,391
Equity at exit
$728,543

Cash invested: $105,000 (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 32097

Home prices YoY
19.5%
Rents YoY
2.9%
Active inventory
601
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$2,335 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$512 /mo · $6,146/yr
Insurance
$156
HOA
$47
Vacancy / Maint / Mgmt
$490
Net cashflow
$-837

Break-even live

Break-even rent $3,395
Max offer price $227,098
Occupancy floor

Sensitivity live

Price -10% $-625 -5% $-731 +0% $-837 +5% $-943 +10% $-1,050
Rent -10% $-1,022 -5% $-929 +0% $-837 +5% $-745 +10% $-653
Rate -1.0pp $-648 -0.5pp $-742 base $-837 +0.5pp $-934 +1.0pp $-1,033

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
$93,750
Closing costs
$11,250
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.

HOA detail

Monthly dues
$47 · $564/yr
Likely covers
watergaspoolgymsecurity

Listing history 22 events

  1. 2026-06-21
    days on market $375,000 Active 128 DOM
  2. 2026-06-18
    days on market $375,000 Active 125 DOM
  3. 2026-06-17
    days on market $375,000 Active 124 DOM
  4. 2026-06-16
    days on market $375,000 Active 123 DOM
  5. 2026-06-15
    days on market $375,000 Active 122 DOM
  6. 2026-06-13
    days on market $375,000 Active 120 DOM
  7. 2026-06-13
    days on market $375,000 Active 119 DOM
  8. 2026-06-09
    days on market $375,000 Active 116 DOM
  9. 2026-06-08
    days on market $375,000 Active 115 DOM
  10. 2026-06-07
    days on market $375,000 Active 114 DOM
  11. 2026-06-05
    days on market $375,000 Active 111 DOM
  12. 2026-06-03
    days on market $375,000 Active 110 DOM
  13. 2026-06-02
    days on market $375,000 Active 109 DOM
  14. 2026-06-01
    days on market $375,000 Active 108 DOM
  15. 2026-05-31
    days on market $375,000 Active 107 DOM
  16. 2026-04-17
    price $375,000
  17. 2026-04-17
    price $378,500
  18. 2026-02-13
    listed $379,000 Active
  19. 2026-01-12
    historical 1603-char remark
    Show marketing remark (1603 chars)

    Lakeview at Tributary - 55+ Gated Community | Low-Maintenance Living Welcome to effortless living in this beautifully maintained single-story home featuring a bright, open floor plan filled with natural light. The chef's kitchen stands out with a gas cooktop, tile backsplash, stainless steel appliances, a large island, and crisp white shaker-style cabinetry. The spacious owner's suite is privately tucked away at the back of the home and includes a walk-in closet and a luxurious bath with a dual showerhead system, spa-style rain shower, and private water closet. At the front, you'll find two additional bedrooms, a French door-enclosed den, and a two-car garage. Low-maintenance tile flooring runs through the main living areas, while the bedrooms feature plush wall-to-wall carpeting for comfort. Step outside to the covered, screened lanai overlooking a peaceful wetland view—no rear neighbors, just nature and privacy. Additional highlights include a water softener, gutters, tankless water heater, smart home features (Ring doorbell and thermostat), and a full sprinkler system. Residents of Lakeview at Tributary enjoy exceptional amenities including multiple clubhouses, fitness centers, a heated pool, pickleball and bocce ball courts, and a friendly, social neighborhood with frequent community events. Enjoy peaceful living in Nassau County's growing area, close to new shopping, dining, and conveniences, with easy access to major highways and just a short, stress-free drive to Jacksonville International Airport perfect for travel or visits from family and friends.

  20. 2026-01-07
    price $379,000 1603-char remark
    Show marketing remark (1603 chars)

    Lakeview at Tributary - 55+ Gated Community | Low-Maintenance Living Welcome to effortless living in this beautifully maintained single-story home featuring a bright, open floor plan filled with natural light. The chef's kitchen stands out with a gas cooktop, tile backsplash, stainless steel appliances, a large island, and crisp white shaker-style cabinetry. The spacious owner's suite is privately tucked away at the back of the home and includes a walk-in closet and a luxurious bath with a dual showerhead system, spa-style rain shower, and private water closet. At the front, you'll find two additional bedrooms, a French door-enclosed den, and a two-car garage. Low-maintenance tile flooring runs through the main living areas, while the bedrooms feature plush wall-to-wall carpeting for comfort. Step outside to the covered, screened lanai overlooking a peaceful wetland view—no rear neighbors, just nature and privacy. Additional highlights include a water softener, gutters, tankless water heater, smart home features (Ring doorbell and thermostat), and a full sprinkler system. Residents of Lakeview at Tributary enjoy exceptional amenities including multiple clubhouses, fitness centers, a heated pool, pickleball and bocce ball courts, and a friendly, social neighborhood with frequent community events. Enjoy peaceful living in Nassau County's growing area, close to new shopping, dining, and conveniences, with easy access to major highways and just a short, stress-free drive to Jacksonville International Airport perfect for travel or visits from family and friends.

  21. 2025-11-15
    price $380,000 1603-char remark
    Show marketing remark (1603 chars)

    Lakeview at Tributary - 55+ Gated Community | Low-Maintenance Living Welcome to effortless living in this beautifully maintained single-story home featuring a bright, open floor plan filled with natural light. The chef's kitchen stands out with a gas cooktop, tile backsplash, stainless steel appliances, a large island, and crisp white shaker-style cabinetry. The spacious owner's suite is privately tucked away at the back of the home and includes a walk-in closet and a luxurious bath with a dual showerhead system, spa-style rain shower, and private water closet. At the front, you'll find two additional bedrooms, a French door-enclosed den, and a two-car garage. Low-maintenance tile flooring runs through the main living areas, while the bedrooms feature plush wall-to-wall carpeting for comfort. Step outside to the covered, screened lanai overlooking a peaceful wetland view—no rear neighbors, just nature and privacy. Additional highlights include a water softener, gutters, tankless water heater, smart home features (Ring doorbell and thermostat), and a full sprinkler system. Residents of Lakeview at Tributary enjoy exceptional amenities including multiple clubhouses, fitness centers, a heated pool, pickleball and bocce ball courts, and a friendly, social neighborhood with frequent community events. Enjoy peaceful living in Nassau County's growing area, close to new shopping, dining, and conveniences, with easy access to major highways and just a short, stress-free drive to Jacksonville International Airport perfect for travel or visits from family and friends.

  22. 2025-10-09
    listed $385,000 Active 1603-char remark
    Show marketing remark (1603 chars)

    Lakeview at Tributary - 55+ Gated Community | Low-Maintenance Living Welcome to effortless living in this beautifully maintained single-story home featuring a bright, open floor plan filled with natural light. The chef's kitchen stands out with a gas cooktop, tile backsplash, stainless steel appliances, a large island, and crisp white shaker-style cabinetry. The spacious owner's suite is privately tucked away at the back of the home and includes a walk-in closet and a luxurious bath with a dual showerhead system, spa-style rain shower, and private water closet. At the front, you'll find two additional bedrooms, a French door-enclosed den, and a two-car garage. Low-maintenance tile flooring runs through the main living areas, while the bedrooms feature plush wall-to-wall carpeting for comfort. Step outside to the covered, screened lanai overlooking a peaceful wetland view—no rear neighbors, just nature and privacy. Additional highlights include a water softener, gutters, tankless water heater, smart home features (Ring doorbell and thermostat), and a full sprinkler system. Residents of Lakeview at Tributary enjoy exceptional amenities including multiple clubhouses, fitness centers, a heated pool, pickleball and bocce ball courts, and a friendly, social neighborhood with frequent community events. Enjoy peaceful living in Nassau County's growing area, close to new shopping, dining, and conveniences, with easy access to major highways and just a short, stress-free drive to Jacksonville International Airport perfect for travel or visits from family and friends.

ⓘ 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
$6,146 · $512/mo
Projected year-2 tax
$6,146 · $512/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,021
− Mortgage interest
−$21,006
− Property taxes
−$6,146
− Insurance
−$1,875
− Repairs & maintenance
−$2,242
− Management
−$2,242
− HOA
−$564
− Depreciation
−$10,909
Taxable loss
−$16,962
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,071
After-tax cash flow
$-5,976/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
Nassau
NCES district ID
1201350
Math proficiency
74% ▼ -2.00%
Reading proficiency
65% ▼ -2.00%
Median HH income
$58,267
Composite
59.79/100
National rank
#899
State rank
#4 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

County
Nassau County · 67,729 people
City population
979,034
Metro
Jacksonville, FL
Population (ZIP)
26,700
Household income
$93,161
Rent vs Own
19.8% rent · 80.2% own
Severe rent burden
404.0

Population outlook (Nassau County) Hauer SSP2

Today (2025)
88,419 people
By 2030
92,679 · +4.8%
By 2040
99,257 · +12.3%
By 2050
103,378 · +16.9%
By 2075
109,726 · +24.1%
By 2100
107,006 · +21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 9% Black 9% Hispanic / Latino 8% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 4% Italian 3% Romanian 2%
Foreign-born
4% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5% Vietnamese 1%

Political lean MEDSL · Nassau

2024 margin
Solid R (+46.9) · D 26.1% · R 73.1%
2008→2024 swing
-3.1pp toward R · 2008: -43.8pp · 2024: -46.9pp
All cycles
2024: R+46.9 2020: R+45.9 2016: R+50.2 2012: R+48.6 2008: R+43.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 49.35%
Current HPI
301.9299
Rent YoY
▲ 2.88%
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

-2.6% since first listed
7 events — show timeline
  • 2026-04-17 Price Changed $375,000 realMLS
  • 2026-04-17 Price Changed $378,500 realMLS
  • 2026-02-13 Listed $379,000 realMLS
  • 2026-01-12 Listing Removed realMLS
  • 2026-01-07 Price Changed $379,000 realMLS
  • 2025-11-15 Price Changed $380,000 realMLS
  • 2025-10-09 Listed $385,000 realMLS

Property tax history

+398.4%/yr

Latest (2025): $6,146 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…