CashFlowRE
Sign in Sign up
15690 Sears Rd
C+ Composite 60.51
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.3/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$199,900

15690 Sears Rd · Jacksonville, FL 32218
3 bd · 2.0 ba · 1,270 sqft · Manufactured public records · 6 Days on market
Built 1982 1.50 ac lot Est $254k · 21% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for acreage, a large workshop/garage, flexible living space? This unique property offers incredible value with a fenced 1.47-acre lot. Multiple living options! The main residence features a 1-bedroom, 1-bath single-wide mobile home with comfortable living space and three inviting porches, perfect for enjoying the peaceful surroundings. A separate living area with its own private entrance includes a living room/bedroom combination, kitchen and bathroom-ideal for a teenager, aging parent, live-in nurse, guest quarters. The oversized workshop/garage is a major value driver, providing plenty of room for equipment, room for all your toys, hobbies, storage, or a home-based business. No H

Key facts

  • Separate living area
  • Private entrance
  • Fenced 1.47-acre lot

Tags

FENCED 1.47-ACRE LOTMULTIPLE LIVING OPTIONSSEPARATE LIVING AREAPRIVATE ENTRANCEOVERSIZED WORKSHOPROOM FOR EQUIPMENT

Property features AI

Finance

  • Other: Partially furnished; Property currently used for horses, livestock, and as a manufactured home

Exterior

  • Parking: Detached secured garage; 4-car garage
  • Security: 24-hour security; Closed-circuit cameras; Security lights
  • Utilities: Private sewer (septic tank); Water connected; Sewer connected; Electricity connected; Cable available
  • Home design: Single wide mobile home; One story
  • Construction: Aluminum siding; Metal roof
  • Exterior features: Awning-covered and covered patios/porches (front, rear, side) with deck; Chain link full fencing; Shed(s) and workshop; Cleared lot on a cul-de-sac / dead-end street with few trees; Paved city street frontage

Interior

  • Kitchen: Electric cooktop; Electric oven; Electric range; Microwave; Refrigerator; Ice maker
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Heat pump; Electric cooling; Wall/window air conditioning units
  • Interior features: Breakfast bar and breakfast nook; Built-in features; Butler pantry; Ceiling fans; Eat-in kitchen; Entrance foyer; Open floorplan; Pantry; Primary bathroom with shower (no tub); Vaulted ceilings
  • Laundry & utility: Washer and dryer included; Washer hookup; Electric dryer hookup; Laundry area in garage

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 manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (6.6% below list).
  • Recommended offer: $187k (6.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% 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 (-0.4%/yr); 728 active listings in the ZIP; 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($70k/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 $6k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,746 (6.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.93%
Cap rate
8.07%
Cash-on-cash
6.35%
DSCR
1.28
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$254,000
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15610 Dewanna Rd 0.22mi 3/2.0 1,352 (+6%) 12mo $270,000 $200 68

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
-9.6%
Equity multiple
0.66×
Total profit
$-19,089
Equity at exit
$29,806
10-year hold
IRR
-4.3%
Equity multiple
0.75×
Total profit
$-13,863
Equity at exit
$17,284

Cash invested: $55,972 (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 32218

Home prices YoY
-25.7%
Rents YoY
-0.4%
Active inventory
728
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,867 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$47 /mo · $569/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$296

Break-even live

Break-even rent $1,492
Max offer price $199,900
Occupancy floor 79%

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
$49,975
Closing costs
$5,997
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.

Listing history 11 events

  1. 2026-06-18
    days on market $199,900 Active 6 DOM
  2. 2026-06-17
    days on market $199,900 Active 5 DOM
  3. 2026-06-16
    days on market $199,900 Active 4 DOM
  4. 2026-06-15
    days on market $199,900 Active 3 DOM
  5. 2026-06-13
    pricedays on marketlisting id $199,900 Active 1 DOM
  6. 2026-04-23
    price $190,214
  7. 2026-04-23
    price $190,000
  8. 2026-03-16
    price $214,995
  9. 2026-01-28
    price $219,995
  10. 2026-01-28
    price $21,995
  11. 2025-12-17
    listed $224,973 Active

ⓘ 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
$569 · $47/mo
Projected year-2 tax
$1,659 · $138/mo
Expected delta
+$1,090/yr (+$91/mo · 191.7%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 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 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
$22,410
− Mortgage interest
−$11,198
− Property taxes
−$569
− Insurance
−$1,000
− Repairs & maintenance
−$1,793
− Management
−$1,793
− Depreciation
−$5,815
Taxable income
$243
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$58
After-tax cash flow
$3,497/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)
72,905
Household income
$69,638
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
2289.0

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 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada, Jamaica, Vietnam
Languages at home
89% English-only · Spanish 6% French/Haitian/Cajun 1% 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
▼ -90.73%
Current HPI
262.2329
Rent YoY
▼ -0.40%
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

-15.5% since first listed
6 events — show timeline
  • 2026-04-23 Price Changed $190,214 realMLS
  • 2026-04-23 Price Changed $190,000 realMLS
  • 2026-03-16 Price Changed $214,995 realMLS
  • 2026-01-28 Price Changed $219,995 realMLS
  • 2026-01-28 Price Changed $21,995 realMLS
  • 2025-12-17 Listed $224,973 realMLS

Property tax history

+2.6%/yr

Latest (2025): $569 · +47.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…