CashFlowRE
Sign in Sign up
55 Canary Palm Ct
D- Composite 39.46
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).

  • ARV discount +12.2/15.0
  • Schools +6.4/10.0
  • Cash flow +5.1/30.0
  • Appreciation +4.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +0.0/10.0

$335,000

55 Canary Palm Ct · Nocatee, FL 32081
2 bd · 3.0 ba · 1,263 sqft · SingleFamily public records · 66 Days on market
Built 2016 2,178 sqft lot $265/sqft · 10% below area Est $374k · 10% under $283/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully updated townhome in the highly sought-after Palms of Nocatee East, perfectly positioned on one of the community's most serene streets with peaceful preserve views. This two-story residence offers open and thoughtfully designed living space. Meticulously maintained with new LVP flooring throughout, a full interior repaint, and tastefully updated bathrooms, making this home truly move-in ready. Enjoy the ease of a 1-car attached garage and a layout that balances comfort and functionality. The location is exceptional-6 miles from Mickler's Landing Beach, 2 miles from Nocatee Town Center, with a variety of dining and shopping. Residents also enjoy access to Nocatee's award-winning amenities, including waterparks, resort-style pools, pickleball-tennis courts, basketball courts, and top-rated schools. This home offers a low-maintenance lifestyle with the perfect blend of tranquility & convenience.

Key facts

  • $283 HOA
  • Garage
  • Built 2016

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 2-bed/3.0-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-776 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $198k (40.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (28.1% below list).
  • Recommended offer: $198k (40.9% below list) — sets the bar for cash-flow.
  • Cap rate 3.5% vs local median 2.5% in Nocatee — 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 70/100 on livability (#425 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • St. Johns (rural): math 75% / reading 73% proficiency, ranked #2 of 73 in FL (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.1%/yr); 652 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 5,575 units permitted in St. Johns County in 2024 (584 in 5+ unit buildings).

Forward outlook

  • In year one you build about $678 of equity ($2k loan paydown + $-2k appreciation (-0.5% local appreciation)).
  • St. Johns County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $232k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $197,946 (40.9% 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 66 days. Have you received any prior offers? Is the seller open to a 41% 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 A-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
0.72%
Cap rate
3.51%
Cash-on-cash
-9.93%
DSCR
0.56
GRM
11.6

CMA / ARV

ARV (median comp)
$374,170
List price
$335,000
Delta
-10.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
85 Captiva Dr 0.24mi 3/2.0 (+1) 1,434 (+14%) 7mo $428,000 $298 51
217 Pindo Palm Dr 0.34mi 3/2.0 (+1) 1,386 (+10%) 15mo $430,000 $310 47

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

Projected returns pro-forma

-0.49% appreciation · 1.13% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.24×
Total profit
$-71,026
Equity at exit
$89,163
10-year hold
IRR
-12.3%
Equity multiple
-0.14×
Total profit
$-106,477
Equity at exit
$100,902

Cash invested: $93,800 (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 32081

Home prices YoY
-0.3%
Rents YoY
1.1%
Active inventory
652
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,408 medium interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$499 /mo · $5,987/yr
Insurance
$140
HOA
$283
Vacancy / Maint / Mgmt
$506
Net cashflow
$-776

Break-even live

Break-even rent $3,390
Max offer price $197,946
Occupancy floor

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
$83,750
Closing costs
$10,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
36 Banfield Ln Ponte Vedra, FL 3.0 2.5 1680 $3,200 $1.90 7d 1 1.16mi

HOA detail

Monthly dues
$283 · $3,396/yr
Likely covers
waterpool

Listing history 27 events

  1. 2026-06-18
    days on market $335,000 Active 66 DOM
  2. 2026-06-17
    days on market $335,000 Active 65 DOM
  3. 2026-06-16
    days on market $335,000 Active 64 DOM
  4. 2026-06-15
    days on market $335,000 Active 63 DOM
  5. 2026-06-13
    days on market $335,000 Active 61 DOM
  6. 2026-06-13
    days on market $335,000 Active 60 DOM
  7. 2026-06-10
    days on market $335,000 Active 57 DOM
  8. 2026-06-08
    pricedays on market $335,000 Active 56 DOM
  9. 2026-06-07
    days on market $339,000 Active 55 DOM
  10. 2026-06-03
    days on market $339,000 Active 51 DOM
  11. 2026-06-02
    days on market $339,000 Active 50 DOM
  12. 2026-06-01
    days on market $339,000 Active 49 DOM
  13. 2026-05-31
    days on market $339,000 Active 48 DOM
  14. 2026-05-16
    price $339,000 936-char remark
    Show marketing remark (936 chars)

    Welcome to this beautifully updated townhome in the highly sought-after Palms of Nocatee East, perfectly positioned on one of the community's most serene streets with peaceful preserve views. This two-story residence offers open and thoughtfully designed living space. Meticulously maintained with new LVP flooring throughout, a full interior repaint, and tastefully updated bathrooms, making this home truly move-in ready. Enjoy the ease of a 1-car attached garage and a layout that balances comfort and functionality. The location is exceptional-6 miles from Mickler's Landing Beach, 2 miles from Nocatee Town Center, with a variety of dining and shopping. Residents also enjoy access to Nocatee's award-winning amenities, including waterparks, resort-style pools, pickleball-tennis courts, basketball courts, and top-rated schools. This home offers a low-maintenance lifestyle with the perfect blend of tranquility & convenience.

  15. 2026-05-04
    price $344,000 936-char remark
    Show marketing remark (936 chars)

    Welcome to this beautifully updated townhome in the highly sought-after Palms of Nocatee East, perfectly positioned on one of the community's most serene streets with peaceful preserve views. This two-story residence offers open and thoughtfully designed living space. Meticulously maintained with new LVP flooring throughout, a full interior repaint, and tastefully updated bathrooms, making this home truly move-in ready. Enjoy the ease of a 1-car attached garage and a layout that balances comfort and functionality. The location is exceptional-6 miles from Mickler's Landing Beach, 2 miles from Nocatee Town Center, with a variety of dining and shopping. Residents also enjoy access to Nocatee's award-winning amenities, including waterparks, resort-style pools, pickleball-tennis courts, basketball courts, and top-rated schools. This home offers a low-maintenance lifestyle with the perfect blend of tranquility & convenience.

  16. 2026-04-13
    listed $349,000 Active 936-char remark
    Show marketing remark (936 chars)

    Welcome to this beautifully updated townhome in the highly sought-after Palms of Nocatee East, perfectly positioned on one of the community's most serene streets with peaceful preserve views. This two-story residence offers open and thoughtfully designed living space. Meticulously maintained with new LVP flooring throughout, a full interior repaint, and tastefully updated bathrooms, making this home truly move-in ready. Enjoy the ease of a 1-car attached garage and a layout that balances comfort and functionality. The location is exceptional-6 miles from Mickler's Landing Beach, 2 miles from Nocatee Town Center, with a variety of dining and shopping. Residents also enjoy access to Nocatee's award-winning amenities, including waterparks, resort-style pools, pickleball-tennis courts, basketball courts, and top-rated schools. This home offers a low-maintenance lifestyle with the perfect blend of tranquility & convenience.

  17. 2019-08-05
    soldstatus $232,000
  18. 2019-07-31
    soldstatus $232,000 Sold 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  19. 2019-07-25
    status Pending 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  20. 2019-06-07
    historical Active - Contingent 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  21. 2019-05-08
    price $237,000 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  22. 2019-04-22
    price $245,000 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  23. 2019-04-11
    listed $249,000 Active 667-char remark
    Show marketing remark (667 chars)

    You'll love this CHARMING 2-story town home located at The Palms in Nocatee. Situated in St. Johns County with ''A'' RATED SCHOOLS, zoned for Palm Valley Academy. Enjoy maintenance-free living with plenty of time to enjoy the Splash Park, fitness center, walking trails and so much more. Inside the home, hardwood flooring runs throughout the main floor and features the kitchen, dining room, family room, and half bath perfect for entertaining. The upgraded, gourmet kitchen has a large bar for counter seating, granite counter tops, farmhouse sink, gas range, stainless steel appliances, and spacious pantry. Relax and enjoy the quiet preserve view from your lanai.

  24. 2016-03-30
    soldstatus $187,744 Sold
  25. 2015-09-04
    status Pending
  26. 2015-08-12
    price $194,990
  27. 2015-06-26
    listed $192,990 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
$5,987 · $499/mo
Projected year-2 tax
$5,987 · $499/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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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 4 unhealthy d/yr today · 4 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
$28,898
− Mortgage interest
−$18,765
− Property taxes
−$5,987
− Insurance
−$1,675
− Repairs & maintenance
−$2,312
− Management
−$2,312
− HOA
−$3,396
− Depreciation
−$9,745
Taxable loss
−$15,294
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,671
After-tax cash flow
$-5,639/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
St. Johns
NCES district ID
1201740
Math proficiency
75% ▼ -5.00%
Reading proficiency
73% ▼ -2.00%
Median HH income
$66,842
Composite
64.31/100
National rank
#556
State rank
#2 of 73 in FL

Livability — Nocatee

Score
70/100
State rank
#425
US rank
#7550

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nocatee, FL
County
Saint Johns County · 301,599 people
City population
27,365
Metro
Jacksonville, FL
Population (ZIP)
29,784
Household income
$131,624
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
729.0

Population outlook (St. Johns County) Hauer SSP2

Today (2025)
303,941 people
By 2030
342,590 · +12.7%
By 2040
417,328 · +37.3%
By 2050
487,011 · +60.2%
By 2075
635,395 · +109.1%
By 2100
717,469 · +136.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 9% Hispanic / Latino 7% Asian 5% Black 1%
Hispanic origin (detail)
Puerto Rican 3% Cuban 1%
Common ancestry
Lithuanian 5% Romanian 3% Portuguese 2%
Foreign-born
9% · Canada, China
Languages at home
89% English-only · Spanish 3% Other Indo-European 3% Other Asian/Pacific 2%

Political lean MEDSL · St. Johns

2024 margin
Solid R (+31.4) · D 33.9% · R 65.2%
2008→2024 swing
+0.2pp no change · 2008: -31.6pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+26.7 2016: R+33.4 2012: R+37.8 2008: R+31.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.49%
Current HPI
145.8421
Rent YoY
▲ 1.13%
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

+75.7% since first listed
14 events — show timeline
  • 2026-05-16 Price Changed $339,000 realMLS
  • 2026-05-04 Price Changed $344,000 realMLS
  • 2026-04-13 Listed $349,000 realMLS
  • 2019-08-05 Sold (Public Records) $232,000 Public Records
  • 2019-07-31 Sold (MLS) $232,000 realMLS
  • 2019-07-25 Pending realMLS
  • 2019-06-07 Contingent realMLS
  • 2019-05-08 Price Changed $237,000 realMLS
  • 2019-04-22 Price Changed $245,000 realMLS
  • 2019-04-11 Listed $249,000 realMLS
  • 2016-03-30 Sold (MLS) $187,744 realMLS
  • 2015-09-04 Pending realMLS
  • 2015-08-12 Price Changed $194,990 realMLS
  • 2015-06-26 Listed $192,990 realMLS

Property tax history

+9.2%/yr

Latest (2025): $5,987 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…