CashFlowRE
Sign in Sign up
406 W 19th St
C Composite 55.7
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 +20.9/30.0
  • ARV discount +9.6/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.3/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

406 W 19th St · Jacksonville, FL 32206
4 bd · 1.0 ba · 1,458 sqft · SingleFamily public records · 28 Days on market
Built 1970 Est $157k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

COME AND SEE THIS WELL MAINTAINED 4 BEDROOM 1 BATHROOM HOME IN THE SPRINGFIELD AREA OF JACKSONVILLE. HARDWOOD FLOORS AND THE HVAC WAS REPLACED IN MAY 2024. GREAT INVESTMENT PROPERTY.

Key facts

  • New hvac
  • Sewer line replaced
  • Non-leaky roof

Tags

GRANITE COUNTER TOPSSTAINLESS STEEL APPLIANCESNEW HVACNEW AIR DUCTSSEWER LINE REPLACEDNON-LEAKY ROOF

Property features AI

Exterior

  • Home design: Built in 1970
  • Construction: Living area approximately 1,458
  • Exterior features: Located in the Springfield subdivision

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 4-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 flat; 194 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 $1,545/mo this rent would consume 47% of the median local household income ($39k/yr) (locally 1057% 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 $1k of loan paydown is wiped out by about $4k 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 28 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 19y 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 $63k; list at $150k implies a 138% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
7.95%
Cash-on-cash
5.92%
DSCR
1.26
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$157,464
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37 22nd St 0.37mi 3/1.0 (-1) 1,440 (-1%) 11mo $155,000 $108 66
3317 N Laura St 0.38mi 4/2.0 1,364 (-6%) 3mo $65,000 $48 65
1039 Scriven St 0.70mi 4/1.0 1,492 (+2%) 1mo $23,000 $15 62
2724 Hubbard St 0.47mi 3/1.0 (-1) 1,574 (+8%) 7mo $50,000 $32 54
119 W 22nd St 0.31mi 4/2.0 1,284 (-12%) 13mo $181,125 $141 51
141 22nd St 0.27mi 3/2.0 (-1) 1,260 (-14%) 8mo $80,000 $63 49
104 W 26th St 0.43mi 4/2.0 1,266 (-13%) 8mo $168,000 $133 47
125 W 11th St 0.44mi 3/3.0 (-1) 1,588 (+9%) 10mo $419,200 $264 44
1046 W 17th St 0.60mi 4/2.0 1,335 (-8%) 17mo $73,900 $55 40
111 Long Branch Blvd 0.73mi 3/1.5 (-1) 1,368 (-6%) 10mo $150,000 $110 40
934 Scriven St 0.60mi 3/2.5 (-1) 1,300 (-11%) 13mo $226,020 $174 32
1095 W 12th St 0.73mi 3/2.0 (-1) 1,287 (-12%) 12mo $93,750 $73 27

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 · 0.94% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-14,229
Equity at exit
$22,365
10-year hold
IRR
-3.0%
Equity multiple
0.82×
Total profit
$-7,704
Equity at exit
$12,969

Cash invested: $42,000 (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 32206

Home prices YoY
-23.7%
Rents YoY
0.9%
Active inventory
194
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,545 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$164 /mo · $1,969/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$207

Break-even live

Break-even rent $1,282
Max offer price $150,000
Occupancy floor 82%

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
$37,500
Closing costs
$4,500
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
503 W 16th St Jacksonville, FL 4.0 1.5 1216 $1,420 $1.17 23d 1 0.13mi
522 W 21st St Jacksonville, FL 3.0 2.0 1045 $1,350 $1.29 23d 1 0.17mi
347 W 23rd St Jacksonville, FL 3.0 1.5 1176 $1,112 $0.95 7d 1 0.26mi
204 W 23rd St Jacksonville, FL 3.0 1.0 960 $1,225 $1.28 1d 1 0.28mi
3020 N Laura St Jacksonville, FL 3.0 1.0 1162 $1,300 $1.12 23d 1 0.28mi
34 W 23rd St Jacksonville, FL 3.0 1.5 962 $1,400 $1.46 23d 1 0.38mi
231 W 10th St Jacksonville, FL 3.0 1.0 1200 $1,500 $1.25 23d 1 0.44mi
30 W 12th St Jacksonville, FL 4.0 3.0 1792 $2,580 $1.44 1d 1 0.44mi
421 Golfair Blvd Jacksonville, FL 4.0 2.5 1761 $1,381 $0.78 16d 1 0.48mi
118 W 28th St Jacksonville, FL 3.0 2.0 1332 $1,250 $0.94 23d 1 0.52mi
26 W 27th St Jacksonville, FL 3.0 2.0 1512 $1,300 $0.86 23d 1 0.52mi
1018 W 23rd St Jacksonville, FL 3.0 2.5 1161 $1,600 $1.38 23d 1 0.60mi
2313 Janette St Jacksonville, FL 4.0 2.0 1148 $1,349 $1.18 16d 1 0.62mi
326 Basswood St Jacksonville, FL 3.0 2.0 1317 $1,550 $1.18 23d 1 0.62mi
1025 W 25th St Unit 1 Jacksonville, FL 5.0 2.0 1500 $2,000 $1.33 23d 1 0.67mi
1029 W 25th St Unit 1 Jacksonville, FL 5.0 2.0 1410 $2,200 $1.56 23d 1 0.67mi
1031 W 26th St Jacksonville, FL 3.0 2.0 1261 $1,445 $1.15 23d 1 0.70mi
55 E 9th St Jacksonville, FL 3.0 1.5 1246 $1,675 $1.34 14d 1 0.71mi
28 W 33rd St Jacksonville, FL 4.0 1.0 1395 $898 $0.64 7d 1 0.73mi
666 Basswood St Jacksonville, FL 3.0 1.0 1002 $1,400 $1.40 23d 1 0.75mi
2904 Moncrief Rd Jacksonville, FL 3.0 1.0 952 $1,100 $1.16 23d 1 0.79mi
146 W 6th St Jacksonville, FL 3.0 1.0 1600 $1,475 $0.92 19d 1 0.83mi
1514 Silver St Jacksonville, FL 3.0 2.0 1726 $2,275 $1.32 23d 1 0.87mi
1173 W 27th St Jacksonville, FL 3.0 1.0 1080 $1,145 $1.06 13d 1 0.88mi
3747 Peachtree St Jacksonville, FL 3.0 2.0 1082 $1,410 $1.30 3d 1 0.88mi
1149 W 28th St Jacksonville, FL 4.0 2.0 1344 $1,302 $0.97 23d 1 0.88mi
1926 Walnut St Jacksonville, FL 3.0 2.0 1338 $1,418 $1.06 14d 1 0.91mi
1201 W 27th St Jacksonville, FL 3.0 2.0 1120 $1,145 $1.02 23d 1 0.92mi
643 Linwood Ave Jacksonville, FL 3.0 2.0 1232 $1,325 $1.08 2d 1 0.93mi
1220 W 28th St Jacksonville, FL 3.0 1.0 1122 $1,299 $1.16 23d 1 0.95mi
4721 E Castlewood Dr Jacksonville, FL 3.0 1.0 1008 $1,250 $1.24 23d 1 0.96mi
331 W 40th St Jacksonville, FL 4.0 2.0 1536 $1,375 $0.90 3d 1 1.02mi
1288 W 28th St Jacksonville, FL 4.0 1.5 1449 $1,267 $0.87 13d 1 1.03mi
1454 Francis St Jacksonville, FL 3.0 2.0 1084 $1,243 $1.15 23d 1 1.04mi
1010 E 13th St Jacksonville, FL 3.0 2.0 1220 $1,275 $1.05 13d 1 1.05mi
424 Walnut Ct Jacksonville, FL 3.0 2.0 1530 $1,688 $1.10 14d 1 1.06mi
424 Walnut Ct Jacksonville, FL 3.0 2.0 1530 $1,688 $1.10 14d 1 1.06mi
1410 W 20th St Jacksonville, FL 3.0 2.0 1170 $1,485 $1.27 13d 1 1.08mi
1431 W 21st St Jacksonville, FL 3.0 2.0 1199 $1,425 $1.19 14d 1 1.11mi
5035 N Main St Jacksonville, FL 3.0 1.0–2.0 816 $1,459 $1.79 23d 69 1.16mi

Listing history 32 events

  1. 2026-06-18
    days on market $150,000 Active 28 DOM
  2. 2026-06-17
    days on market $150,000 Active 27 DOM
  3. 2026-06-16
    days on market $150,000 Active 26 DOM
  4. 2026-06-15
    days on market $150,000 Active 25 DOM
  5. 2026-06-10
    days on market $150,000 Active 19 DOM
  6. 2026-06-08
    days on market $150,000 Active 18 DOM
  7. 2026-06-08
    days on market $150,000 Active 17 DOM
  8. 2026-06-03
    days on market $150,000 Active 13 DOM
  9. 2026-06-02
    days on market $150,000 Active 12 DOM
  10. 2026-06-01
    days on market $150,000 Active 11 DOM
  11. 2026-05-31
    days on market $150,000 Active 10 DOM
  12. 2026-05-22
    listed $150,000 Active
  13. 2024-09-06
    historical 182-char remark
    Show marketing remark (182 chars)

    COME AND SEE THIS WELL MAINTAINED 4 BEDROOM 1 BATHROOM HOME IN THE SPRINGFIELD AREA OF JACKSONVILLE. HARDWOOD FLOORS AND THE HVAC WAS REPLACED IN MAY 2024. GREAT INVESTMENT PROPERTY.

  14. 2024-07-01
    listed $175,000 Active 182-char remark
    Show marketing remark (182 chars)

    COME AND SEE THIS WELL MAINTAINED 4 BEDROOM 1 BATHROOM HOME IN THE SPRINGFIELD AREA OF JACKSONVILLE. HARDWOOD FLOORS AND THE HVAC WAS REPLACED IN MAY 2024. GREAT INVESTMENT PROPERTY.

  15. 2019-07-12
    soldstatus $63,000 Sold 267-char remark
    Show marketing remark (267 chars)

    Spacious 4 bedroom home located in Springfield, features everything new including granite counter tops,stainless steel appliances, luxury vinyl flooring,fully updated kitchen and bathroom,remote controlled ceiling fans, newer water heater and A/C units and much more!

  16. 2019-07-12
    soldstatus $63,000
    Show marketing remark (267 chars)

    Spacious 4 bedroom home located in Springfield, features everything new including granite counter tops,stainless steel appliances, luxury vinyl flooring,fully updated kitchen and bathroom,remote controlled ceiling fans, newer water heater and A/C units and much more!

  17. 2019-06-25
    status Pending 267-char remark
    Show marketing remark (267 chars)

    Spacious 4 bedroom home located in Springfield, features everything new including granite counter tops,stainless steel appliances, luxury vinyl flooring,fully updated kitchen and bathroom,remote controlled ceiling fans, newer water heater and A/C units and much more!

  18. 2019-06-21
    listed $64,900 Active 267-char remark
    Show marketing remark (267 chars)

    Spacious 4 bedroom home located in Springfield, features everything new including granite counter tops,stainless steel appliances, luxury vinyl flooring,fully updated kitchen and bathroom,remote controlled ceiling fans, newer water heater and A/C units and much more!

  19. 2019-04-16
    status Pending
  20. 2019-04-16
    historical
  21. 2019-04-01
    price $64,900
  22. 2019-03-23
    price $67,500
  23. 2019-03-16
    price $69,900
  24. 2019-03-09
    listed $75,000 Active
  25. 2018-12-13
    soldstatus $30,000 Sold
  26. 2018-11-30
    status Pending
  27. 2018-11-22
    listed $29,900 Active
  28. 2008-06-11
    historical
  29. 2008-06-06
    soldstatus $24,000
  30. 2008-01-03
    listed $27,000
  31. 2007-12-21
    historical
  32. 2007-11-14
    listed $39,900

ⓘ 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
$1,969 · $164/mo
Projected year-2 tax
$1,969 · $164/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 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
$18,540
− Mortgage interest
−$8,402
− Property taxes
−$1,969
− Insurance
−$750
− Repairs & maintenance
−$1,483
− Management
−$1,483
− Depreciation
−$4,364
Taxable income
$89
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$21
After-tax cash flow
$2,467/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)
17,105
Household income
$39,242
Rent vs Own
53.7% rent · 46.3% own
Severe rent burden
1057.0

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 (65%)
Race & ethnicity
Black 65% White 22% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 2% Romanian 1% Slovak 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 3% Arabic 1% German/W. Germanic 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
▼ -64.55%
Current HPI
208.1852
Rent YoY
▲ 0.94%
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

+275.9% since first listed
21 events — show timeline
  • 2026-05-22 Listed $150,000 FSBO.com
  • 2024-09-06 Listing Removed realMLS
  • 2024-07-01 Listed $175,000 realMLS
  • 2019-07-12 Sold (Public Records) $63,000 Public Records
  • 2019-07-12 Sold (MLS) $63,000 realMLS
  • 2019-06-25 Pending realMLS
  • 2019-06-21 Listed $64,900 realMLS
  • 2019-04-16 Pending realMLS
  • 2019-04-16 Listing Removed realMLS
  • 2019-04-01 Price Changed $64,900 realMLS
  • 2019-03-23 Price Changed $67,500 realMLS
  • 2019-03-16 Price Changed $69,900 realMLS
  • 2019-03-09 Listed $75,000 realMLS
  • 2018-12-13 Sold (MLS) $30,000 realMLS
  • 2018-11-30 Pending realMLS
  • 2018-11-22 Listed $29,900 realMLS
  • 2008-06-11 Listing Removed realMLS
  • 2008-06-06 Sold (MLS) $24,000 realMLS
  • 2008-01-03 Listed $27,000 realMLS
  • 2007-12-21 Listing Removed realMLS
  • 2007-11-14 Listed $39,900 realMLS

Property tax history

+10.9%/yr

Latest (2025): $1,969 · +19.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…