CashFlowRE
Sign in Sign up
614 Oaks Hollow Ct #C3-2
C Composite 56.85
Why this score? — see what drove the C 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 +19.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$87,500

614 Oaks Hollow Ct #C3-2 · Jacksonville, FL 32211
3 bd · 3.0 ba · 1,429 sqft · Condo public records · 21 Days on market
Built 1973 $575/mo HOA · 35% of rent

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

Listing remarks MLS

Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

Key facts

  • Kitchen cabinetry
  • Vinyl flooring
  • Newer windows

Tags

PRIVACY FENCED BACK YARDENCLOSED COVERED AREAKITCHEN CABINETRYVINYL FLOORINGNEWER HVACNEWER WINDOWS

Property features AI

Finance

  • HOA & community: Homeowners association with a $575 monthly fee; Not a senior community

Exterior

  • Parking: Assigned parking
  • Utilities: Cable available
  • Home design: Condominium, attached property; Two levels; Entry level: 1
  • Construction: Stucco construction; Shingle roof; 2 stories
  • Exterior features: Back yard fencing (wood); Paved road access

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms (upper-level laundry)
  • Flooring: Laminate floors; Vinyl floors
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Washer/dryer stacked; Cable available
  • Laundry & utility: Laundry on upper level; Washer/dryer stacked

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 condo listed at $88k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $88k).
  • Recommended offer: $86k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 rising (+2.5%/yr); 142 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 34% of the median local income ($57k/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 $605 of loan paydown is wiped out by about $3k 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 21 days — a 2% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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.
  • Current owner paid $67k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,187 (1.5% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.86%
Cap rate
7.66%
Cash-on-cash
4.87%
DSCR
1.22
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.5% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-8,276
Equity at exit
$13,047
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-807
Equity at exit
$7,565

Cash invested: $24,500 (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 32211

Rents YoY
2.5%
Active inventory
142
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,628 high interval (Pro) →
Mortgage (P&I)
$459
Tax from tax record
$116 /mo · $1,392/yr
Insurance
$36
HOA
$575
Vacancy / Maint / Mgmt
$342
Net cashflow
$99

Break-even live

Break-even rent $1,502
Max offer price $87,500
Occupancy floor 89%

Sensitivity live

Price -10% $149 -5% $124 +0% $99 +5% $75 +10% $50
Rent -10% $-29 -5% $35 +0% $99 +5% $164 +10% $228
Rate -1.0pp $144 -0.5pp $122 base $99 +0.5pp $77 +1.0pp $54

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
$21,875
Closing costs
$2,625
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
7528 Arlington Expy Jacksonville, FL 1.0–2.0 1.0–2.0 1057 $1,325 $1.25 2d 4 0.07mi
7557 Arlington Expy Jacksonville, FL 1.0–3.0 1.0–2.0 1025 $1,799 $1.76 2d 15 0.21mi
851 Bert Rd #11 Jacksonville, FL 2.0 2.0 991 $1,250 $1.26 24d 1 0.32mi
7201 Arlington Expy Jacksonville, FL 1.0–3.0 1.0–2.0 934 $1,300 $1.39 5d 14 0.35mi
7703 Hare Ave Jacksonville, FL 2.0 1.0 700 $1,099 $1.57 3d 1 0.39mi
7632 Hare Ave Jacksonville, FL 3.0 2.0 1169 $1,690 $1.45 24d 1 0.44mi
7600 Free Ave Jacksonville, FL 3.0 2.0 1229 $1,745 $1.42 24d 1 0.55mi
1135 Bert Rd Jacksonville, FL 1.0–2.0 1.0–1.5 800 $1,200 $1.50 24d 6 0.62mi
8210 Larose Rd Jacksonville, FL 2.0 2.5 1110 $1,695 $1.53 24d 1 0.65mi
8301 Galveston Ave Jacksonville, FL 4.0 2.5 1555 $1,728 $1.11 15d 1 0.66mi
8450 Jasper Ave Jacksonville, FL 4.0 2.5 1635 $1,783 $1.09 8d 1 0.69mi
855 Centennial St Jacksonville, FL 2.0 2.5 1110 $1,400 $1.26 22d 1 0.70mi
840 Gate Run Rd Unit 840 Jacksonville, FL 2.0 2.5 1110 $1,575 $1.42 24d 1 0.71mi
8000 Dandy Ave Jacksonville, FL 3.0 2.0 1330 $1,761 $1.32 8d 1 0.71mi
8514 Kona Ave Jacksonville, FL 3.0 2.0 1266 $1,800 $1.42 3d 1 0.72mi
8308 Free Ave Jacksonville, FL 3.0 2.0 1159 $1,571 $1.36 18d 1 0.74mi
8526 Kona Ave Jacksonville, FL 4.0 2.0 1535 $1,525 $0.99 24d 1 0.74mi
8319 Dandy Ave Jacksonville, FL 2.0 1.0 883 $1,650 $1.87 24d 1 0.81mi
1217 Underhill Dr Jacksonville, FL 2.0 1.0 1100 $1,100 $1.00 24d 5 0.87mi
8816 Jasper Ave Jacksonville, FL 3.0 2.5 1509 $1,708 $1.13 15d 1 0.90mi
8752 India Ave Jacksonville, FL 4.0 2.5 1665 $1,796 $1.08 8d 1 0.90mi
8824 Jasper Ave Jacksonville, FL 4.0 2.5 1665 $1,796 $1.08 8d 1 0.92mi
909 Arlingwood Ave Jacksonville, FL 3.0 2.0 1616 $2,100 $1.30 3d 1 0.94mi
8617 Dandy Ave Jacksonville, FL 4.0 2.5 1555 $1,846 $1.19 24d 1 0.94mi
8623 Dandy Ave Jacksonville, FL 4.0 2.5 1555 $1,846 $1.19 24d 1 0.96mi
1600 Lansdowne Dr Jacksonville, FL 1.0–2.0 1.0 850 $1,049 $1.23 4d 12 0.96mi
6926 Camelot Rd Jacksonville, FL 3.0 2.0 1263 $1,600 $1.27 24d 1 1.02mi
237 Aralia Ln Jacksonville, FL 3.0 2.5 1502 $1,875 $1.25 24d 1 1.10mi
1201 Douglas St Jacksonville, FL 3.0 1.5 1152 $1,325 $1.15 24d 1 1.11mi
1201 Douglas St #4 Jacksonville, FL 2.0 1.5 1154 $1,325 $1.15 24d 1 1.11mi
246 Aralia Ln Jacksonville, FL 3.0 2.5 1502 $1,900 $1.26 24d 1 1.15mi
7118 Pellias Rd Jacksonville, FL 4.0 2.0 1294 $1,700 $1.31 19d 1 1.15mi
926 Cesery Ter Unit 2 Jacksonville, FL 2.0 2.0 1000 $1,445 $1.45 8d 1 1.17mi
9027 Dandy Ave Jacksonville, FL 3.0 2.0 1209 $1,741 $1.44 17d 1 1.18mi
421 Aralia Ln Jacksonville, FL 3.0 2.5 1492 $1,681 $1.13 22d 1 1.19mi
8400 Oden Ave Jacksonville, FL 4.0 2.5 1665 $2,110 $1.27 20d 1 1.24mi
9059 Kipper Dr Jacksonville, FL 3.0 2.0 1618 $2,100 $1.30 8d 1 1.28mi
1356 River Hills Cir E Jacksonville, FL 4.0 2.0 1800 $2,000 $1.11 24d 1 1.29mi
1307 River Hills Cir E #16 Jacksonville, FL 3.0 3.0 1600 $1,670 $1.04 19d 1 1.33mi
1566 Quante Rd Jacksonville, FL 3.0 2.0 1416 $1,674 $1.18 18d 1 1.34mi

HOA detail condo

Monthly dues
$575 · $6,900/yr
Likely covers
parking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-05-14
    status Pending
  2. 2026-04-24
    listed $87,500 Active
  3. 2018-03-08
    soldstatus $67,000 Sold 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  4. 2018-03-08
    status Pending 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  5. 2018-03-07
    soldstatus $67,000
  6. 2018-02-23
    historical Active - Contingent 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  7. 2018-02-17
    price $70,900 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  8. 2018-02-16
    price $709,090 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  9. 2018-02-08
    listed $79,990 Active 238-char remark
    Show marketing remark (238 chars)

    Amazing updated condominium ready for family or investment. Assigned parking, back yard, new bathrooms and air handler, tile and laminate throughout. All appliances work but owner willing to purchase new appliances with full price offer.

  10. 2016-12-21
    soldstatus $32,000
  11. 2016-12-09
    soldstatus $32,000 Sold 486-char remark
    Show marketing remark (486 chars)

    Investment opportunity ready for profit! Condo is tenant occupied. Current 12 month lease was signed 09/2016. Collect $925 a month! Close proximity to Downtown Jacksonville and easy access to the Arlington Expressway. Seller purchased property as investment via tax deed. Property is being sold AS-IS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS. Showings scheduled on an appointment basis. HOA is $375/month and includes insurance, water, and sewer.

  12. 2016-11-01
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Investment opportunity ready for profit! Condo is tenant occupied. Current 12 month lease was signed 09/2016. Collect $925 a month! Close proximity to Downtown Jacksonville and easy access to the Arlington Expressway. Seller purchased property as investment via tax deed. Property is being sold AS-IS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS. Showings scheduled on an appointment basis. HOA is $375/month and includes insurance, water, and sewer.

  13. 2016-10-12
    listed $36,000 Active 486-char remark
    Show marketing remark (486 chars)

    Investment opportunity ready for profit! Condo is tenant occupied. Current 12 month lease was signed 09/2016. Collect $925 a month! Close proximity to Downtown Jacksonville and easy access to the Arlington Expressway. Seller purchased property as investment via tax deed. Property is being sold AS-IS. SELLER AND AGENT MAKE NO REPRESENTATIONS OR WARRANTIES, UNAWARE OF ANY DEFECTS. Showings scheduled on an appointment basis. HOA is $375/month and includes insurance, water, and sewer.

  14. 1986-07-01
    soldstatus $38,000
  15. 1979-11-16
    soldstatus $35,000

ⓘ 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
$1,392 · $116/mo
Projected year-2 tax
$1,392 · $116/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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 18 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
$19,531
− Mortgage interest
−$4,901
− Property taxes
−$1,392
− Insurance
−$438
− Repairs & maintenance
−$1,562
− Management
−$1,562
− HOA
−$6,900
− Depreciation
−$2,545
Taxable income
$230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$55
After-tax cash flow
$1,139/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)
36,762
Household income
$57,021
Rent vs Own
44.3% rent · 55.7% own
Severe rent burden
2350.0

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 0.70)
Race & ethnicity
White 41% Black 33% Hispanic / Latino 15% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Cuban 3%
Common ancestry
Hispanic 2% Slovak 2% Lithuanian 1%
Foreign-born
14% · Canada, Vietnam, Jamaica
Languages at home
79% English-only · Spanish 14% 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
▼ -187.46%
Current HPI
330.4724
Rent YoY
▲ 2.50%
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

+150.0% since first listed
15 events — show timeline
  • 2026-05-14 Pending realMLS
  • 2026-04-24 Listed $87,500 realMLS
  • 2018-03-08 Sold (MLS) $67,000 realMLS
  • 2018-03-08 Pending realMLS
  • 2018-03-07 Sold (Public Records) $67,000 Public Records
  • 2018-02-23 Contingent realMLS
  • 2018-02-17 Price Changed $70,900 realMLS
  • 2018-02-16 Price Changed $709,090 realMLS
  • 2018-02-08 Listed $79,990 realMLS
  • 2016-12-21 Sold (Public Records) $32,000 Public Records
  • 2016-12-09 Sold (MLS) $32,000 realMLS
  • 2016-11-01 Pending realMLS
  • 2016-10-12 Listed $36,000 realMLS
  • 1986-07-01 Sold (Public Records) $38,000 Public Records
  • 1979-11-16 Sold (Public Records) $35,000 Public Records

Property tax history

+14.1%/yr

Latest (2025): $1,392 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…