CashFlowRE
Sign in Sign up
1525 9th St W
B- Composite 67.72
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 +25.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.9/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$107,900

1525 9th St W · Jacksonville, FL 32209
3 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 256 Days on market
Built 1916 6,969 sqft lot Est $160k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is an investors dream, great litte neighborhood, brick home ,sold AS-IS... Features 3 br, 1bth, has a nice porch and florida room on the back.. lots to offer...

Key facts

  • Freshly painted
  • New cabinets
  • Lvp flooring

Tags

NEW CABINETSCOUNTER TOPSLVP FLOORINGREFINISHED WOOD FLOORSSIX-PANEL DOORSFRESHLY PAINTED

Property features AI

Exterior

  • Parking: Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; One story
  • Construction: Brick and fiber cement exterior; Shingle roof
  • Exterior features: Sidewalks; City street frontage

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate; Tile; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Primary bathroom with tub and shower; Smoke detector(s)
  • Laundry & utility: 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/1.0-bath single-family listed at $108k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Recommended offer: $95k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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 (+1.8%/yr); 394 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • At $1,175/mo this rent would consume 46% of the median local household income ($31k/yr) (locally 2921% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $746 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 256 days — a 12% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $27k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $108k implies a 554% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $94,952 (12.0% below list)

Questions for the listing agent

  1. It's been on market 256 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.09%
Cap rate
8.95%
Cash-on-cash
9.48%
DSCR
1.42
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$159,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1327 7th St W 0.30mi 3/2.0 1,152 (+1%) 2mo $215,017 $187 79
1519 8th St W 0.08mi 3/1.0 996 (-13%) 0mo $20,000 $20 75
1404 W 18th St 0.45mi 3/1.0 1,120 (-2%) 2mo $80,000 $71 74
1783 W 10th St 0.34mi 3/2.0 1,084 (-5%) 3mo $211,020 $195 69
1350 McConihe St 0.26mi 3/2.0 1,253 (+10%) 1mo $190,000 $152 67
1318 W 5th St 0.44mi 3/1.0 1,224 (+7%) 3mo $52,500 $43 65
1058 W 17th St 0.72mi 3/2.0 1,182 (+4%) 3mo $200,000 $169 54
1725 Seminary St 0.58mi 3/1.0 996 (-13%) 3mo $88,000 $88 50
1116 Fairfax St 0.68mi 3/1.0 1,000 (-12%) 2mo $173,017 $173 46
1015 Powhattan St 0.73mi 3/2.0 1,252 (+10%) 3mo $175,000 $140 43
1550 W 2nd St 0.56mi 3/2.0 972 (-15%) 2mo $123,500 $127 43
1901 Pullman Ct 0.62mi 2/1.0 (-1) 969 (-15%) 0mo $98,000 $101 40

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-3.3%
Equity multiple
0.88×
Total profit
$-3,689
Equity at exit
$16,088
10-year hold
IRR
5.1%
Equity multiple
1.35×
Total profit
$10,725
Equity at exit
$9,329

Cash invested: $30,212 (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 32209

Home prices YoY
-22.1%
Rents YoY
1.8%
Active inventory
394
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,175 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$79 /mo · $943/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$239

Break-even live

Break-even rent $873
Max offer price $107,900
Occupancy floor 75%

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
$26,975
Closing costs
$3,237
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
1538 Ella St Unit 1 Jacksonville, FL 2.0 1.0 700 $1,100 $1.57 23d 1 0.03mi
1570 Mc Conihe St Unit B Jacksonville, FL 2.0 1.0 714 $875 $1.23 23d 1 0.13mi
1537 W 7th St Jacksonville, FL 3.0 1.0 950 $1,050 $1.11 7d 1 0.15mi
1537 7th St W Unit B Jacksonville, FL 3.0 1.0 950 $1,050 $1.11 23d 1 0.15mi
1740 W 9th St Jacksonville, FL 4.0 2.0 1148 $1,285 $1.12 20d 1 0.25mi
1525 W 15th St Jacksonville, FL 3.0 1.0 1100 $1,245 $1.13 23d 1 0.34mi
1478 W 5th St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 23d 1 0.34mi
1478 W 5th St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 4d 1 0.34mi
1666 Myrtle Ave N Unit 1666 Jacksonville, FL 2.0 1.0 700 $925 $1.32 23d 1 0.34mi
1460 W 5th St Unit 1 Jacksonville, FL 2.0 1.0 700 $850 $1.21 11d 1 0.35mi
2306 Fairfax St Unit 1 Jacksonville, FL 3.0 1.0 900 $700 $0.78 23d 1 0.40mi
2306 Fairfax St Unit 3 Jacksonville, FL 2.0 1.0 700 $650 $0.93 23d 1 0.40mi
2310 Fairfax St Jacksonville, FL 2.0 1.0 726 $600 $0.83 23d 1 0.41mi
2312 Fairfax St Jacksonville, FL 3.0 1.0 726 $650 $0.90 17d 1 0.41mi
1640 W 4th St Unit 1 Jacksonville, FL 4.0 2.0 1119 $1,675 $1.50 19d 1 0.42mi
1355 Grothe St Jacksonville, FL 4.0 1.0 1312 $1,350 $1.03 17d 1 0.42mi
1845 W 13th St Unit 1 Jacksonville, FL 2.0 1.0 800 $850 $1.06 23d 1 0.45mi
1776 Spires Ave Unit 2 Jacksonville, FL 2.0 1.0 800 $1,125 $1.41 4d 1 0.46mi
1437 Prince St Unit 1437 Jacksonville, FL 2.0 1.0 700 $1,120 $1.60 23d 1 0.46mi
1464 N Myrtle Ave Jacksonville, FL 2.0 1.0 1136 $1,400 $1.23 23d 1 0.47mi
1788 W 5th St Jacksonville, FL 3.0 2.0 948 $1,295 $1.37 23d 1 0.47mi
1934 Ella St Jacksonville, FL 3.0 1.0 1045 $1,095 $1.05 20d 1 0.52mi
1783 W 3rd St Jacksonville, FL 3.0 1.0 816 $650 $0.80 23d 1 0.54mi
1376 Prince St Jacksonville, FL 2.0 1.0 800 $1,050 $1.31 7d 1 0.55mi
1730 W 19th St Jacksonville, FL 3.0 2.0 1323 $1,100 $0.83 1d 1 0.55mi
2811 N Myrtle Ave #1 Jacksonville, FL 2.0 2.0 855 $1,121 $1.31 4d 1 0.56mi
1410 W 20th St Jacksonville, FL 3.0 2.0 1170 $1,485 $1.27 13d 1 0.57mi
2210 Pullman Ave Jacksonville, FL 3.0 1.0 940 $1,050 $1.12 2d 1 0.57mi
1710 W 2nd St Unit A Jacksonville, FL 2.0 1.0 939 $800 $0.85 23d 1 0.57mi
1358 Prince St Jacksonville, FL 3.0 3.5 1044 $1,350 $1.29 21d 1 0.57mi
1358 Prince St Jacksonville, FL 3.0 2.5 1044 $1,350 $1.29 23d 1 0.57mi
1866 W 6th St Jacksonville, FL 3.0 1.0 1064 $1,120 $1.05 3d 1 0.59mi
1359 W 20th St Jacksonville, FL 2.0 1.0 901 $1,134 $1.26 17d 1 0.61mi
1319 Woods St Jacksonville, FL 3.0 2.0 1103 $1,221 $1.11 23d 1 0.61mi
1593 W 21st St Jacksonville, FL 2.0 1.0 805 $922 $1.15 23d 1 0.61mi
1901 Pullman Ct Jacksonville, FL 2.0 1.0 969 $1,295 $1.34 7d 1 0.62mi
1046 W 8th St Jacksonville, FL 2.0 1.0 750 $900 $1.20 23d 1 0.63mi
1431 W 21st St Jacksonville, FL 3.0 2.0 1199 $1,425 $1.19 14d 1 0.63mi
1230 W 3rd St Jacksonville, FL 2.0 1.0 750 $950 $1.27 23d 3 0.64mi
2016 McMillan St Jacksonville, FL 2.0 1.0 812 $650 $0.80 23d 1 0.65mi

Listing history 34 events

  1. 2026-06-10
    days on market $107,900 Active 256 DOM
  2. 2026-06-08
    days on market $107,900 Active 255 DOM
  3. 2026-06-08
    days on market $107,900 Active 254 DOM
  4. 2026-06-03
    days on market $107,900 Active 250 DOM
  5. 2026-06-02
    days on market $107,900 Active 249 DOM
  6. 2026-06-01
    days on market $107,900 Active 248 DOM
  7. 2026-05-31
    days on market $107,900 Active 247 DOM
  8. 2026-05-21
    price $108,900
  9. 2026-05-14
    price $109,900
  10. 2026-05-07
    price $111,900
  11. 2026-05-01
    price $112,900
  12. 2026-04-27
    price $113,900
  13. 2026-04-20
    price $114,900
  14. 2026-03-12
    price $115,900
  15. 2026-02-27
    price $116,900
  16. 2026-02-20
    price $117,900
  17. 2026-02-13
    price $118,900
  18. 2026-02-02
    price $119,900
  19. 2026-01-22
    price $121,900
  20. 2025-11-08
    price $123,900
  21. 2025-10-30
    price $124,900
  22. 2025-10-23
    price $131,900
  23. 2025-10-16
    price $132,900
  24. 2025-10-09
    price $133,900
  25. 2025-09-26
    listed $134,900 Active
  26. 2025-07-24
    historical $1,150
  27. 2025-05-08
    listed $1,150
  28. 2013-12-13
    soldstatus $16,500 Sold 166-char remark
    Show marketing remark (166 chars)

    This is an investors dream, great litte neighborhood, brick home ,sold AS-IS... Features 3 br, 1bth, has a nice porch and florida room on the back.. lots to offer...

  29. 2013-01-07
    listed $16,900 166-char remark
    Show marketing remark (166 chars)

    This is an investors dream, great litte neighborhood, brick home ,sold AS-IS... Features 3 br, 1bth, has a nice porch and florida room on the back.. lots to offer...

  30. 2011-06-24
    historical 209-char remark
    Show marketing remark (209 chars)

    This partially renovated lovely 3/2 is a great investment opportunity for 1st time home buyers and investors. Beautiful lot with palm trees in the front and fruit trees in the backyard. Must see to appreciate.

  31. 2011-06-17
    soldstatus $11,000 209-char remark
    Show marketing remark (209 chars)

    This partially renovated lovely 3/2 is a great investment opportunity for 1st time home buyers and investors. Beautiful lot with palm trees in the front and fruit trees in the backyard. Must see to appreciate.

  32. 2010-11-15
    listed $13,000 209-char remark
    Show marketing remark (209 chars)

    This partially renovated lovely 3/2 is a great investment opportunity for 1st time home buyers and investors. Beautiful lot with palm trees in the front and fruit trees in the backyard. Must see to appreciate.

  33. 2010-10-28
    historical
  34. 2010-04-28
    listed $23,900

ⓘ 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
$943 · $79/mo
Projected year-2 tax
$943 · $79/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$14,098
− Mortgage interest
−$6,044
− Property taxes
−$943
− Insurance
−$540
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$3,139
Taxable income
$1,176
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$282
After-tax cash flow
$2,582/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)
34,657
Household income
$30,514
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2921.0

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 (88%)
Race & ethnicity
Black 88% White 5% Hispanic / Latino 5% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Hispanic 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -53.92%
Current HPI
189.5977
Rent YoY
▲ 1.81%
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

+355.6% since first listed
27 events — show timeline
  • 2026-05-21 Price Changed $108,900 realMLS
  • 2026-05-14 Price Changed $109,900 realMLS
  • 2026-05-07 Price Changed $111,900 realMLS
  • 2026-05-01 Price Changed $112,900 realMLS
  • 2026-04-27 Price Changed $113,900 realMLS
  • 2026-04-20 Price Changed $114,900 realMLS
  • 2026-03-12 Price Changed $115,900 realMLS
  • 2026-02-27 Price Changed $116,900 realMLS
  • 2026-02-20 Price Changed $117,900 realMLS
  • 2026-02-13 Price Changed $118,900 realMLS
  • 2026-02-02 Price Changed $119,900 realMLS
  • 2026-01-22 Price Changed $121,900 realMLS
  • 2025-11-08 Price Changed $123,900 realMLS
  • 2025-10-30 Price Changed $124,900 realMLS
  • 2025-10-23 Price Changed $131,900 realMLS
  • 2025-10-16 Price Changed $132,900 realMLS
  • 2025-10-09 Price Changed $133,900 realMLS
  • 2025-09-26 Listed $134,900 realMLS
  • 2025-07-24 Rental Removed $1,150 STELLARMLS
  • 2025-05-08 Listed for Rent $1,150 STELLARMLS
  • 2013-12-13 Sold (MLS) $16,500 realMLS
  • 2013-01-07 Listed $16,900 realMLS
  • 2011-06-24 Listing Removed realMLS
  • 2011-06-17 Sold (MLS) $11,000 realMLS
  • 2010-11-15 Listed $13,000 realMLS
  • 2010-10-28 Listing Removed realMLS
  • 2010-04-28 Listed $23,900 realMLS

Property tax history

+3.7%/yr

Latest (2025): $943 · +35.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…