CashFlowRE
Sign in Sign up
5112 110th St
C Composite 57.94
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.2/10.0
  • 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

$164,900

5112 110th St · Jacksonville, FL 32244
3 bd · 1.0 ba · 1,494 sqft · SingleFamily public records · 4 Days on market
Built 1952 8,712 sqft lot Est $273k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Concrete block affordable 3 bedroom 1 bath home in the heart of Venetia! Featuring a fenced yard and covered patio this home is located close to parks, public boating access and shopping! Take a close look at this home before its too late.

Key facts

  • Practical kitchen
  • Functional layout
  • Covered patio area

Tags

FENCED IN YARDCOVERED PATIO AREAGENEROUSLY SIZED YARDFUNCTIONAL LAYOUTPRACTICAL KITCHEN

Property features AI

Finance

  • Other: Property currently used as residential
  • HOA & community: Not a senior community

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; Entry level: 1
  • Construction: Block construction; Shingle roof
  • Exterior features: Fenced yard with chain link fencing; Few trees and wooded lot; City street frontage; Asphalt road surface

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric heating; Heat pump; Central air conditioning; Electric cooling
  • Interior features: One fireplace; Tile flooring; Rear porch
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $165k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 7.4% 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.
  • Zoned schools: Timucuan Elementary School (math 34% / reading 22%, grade F, #1,951 of 2,144 statewide, top 91%, 491 students, 77% FRL); Lake Shore Middle School (math 25% / reading 22%, grade F, #536 of 571 statewide, top 95%, 972 students, 75% FRL); Westside High School (math 26% / reading 19%, grade F, #539 of 667 statewide, top 81%, 1,583 students, 63% FRL) — zoned schools average 72% FRL vs 49% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 46% district-wide (-21 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.2%/yr); 349 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($62k/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 $5k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 25y 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 $40k; list at $165k implies a 307% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $164,900

Questions for the listing agent

  1. Built in 1952 — 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
1.02%
Cap rate
7.41%
Cash-on-cash
3.99%
DSCR
1.18
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$273,402
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5112 110th St 0.00mi 4/1.0 (+1) 1,494 (0%) 1mo $140,000 $94 94
5942 Broken Arrow Dr W 0.21mi 4/2.0 (+1) 1,530 (+2%) 2mo $280,000 $183 75
5917 Ortega River Ct 0.13mi 3/2.0 1,636 (+10%) 1mo $300,000 $183 74
5242 Helm Ave 0.42mi 3/2.0 1,455 (-3%) 0mo $214,000 $147 72
5302 Tequesta Ct 0.39mi 4/2.0 (+1) 1,519 (+2%) 1mo $200,000 $132 69
6343 Alfredo Ct 0.45mi 3/2.0 1,510 (+1%) 5mo $240,000 $159 69
5416 Rosedale Ln 0.54mi 3/2.0 1,499 (+0%) 1mo $287,000 $191 69
5904 Ortega Farms Blvd 0.13mi 4/3.0 (+1) 1,560 (+4%) 9mo $270,000 $173 67
6226 W Pennant Dr W 0.41mi 4/2.0 (+1) 1,437 (-4%) 5mo $272,000 $189 61
5456 Timuquana Rd 0.75mi 3/1.5 1,529 (+2%) 2mo $170,000 $111 58
5864 Calvary Dr 0.66mi 3/2.0 1,395 (-7%) 2mo $260,000 $186 52
6254 Alfredo Dr W 0.37mi 3/2.0 1,278 (-14%) 9mo $235,000 $184 47

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 · 2.25% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.61×
Total profit
$-18,163
Equity at exit
$24,587
10-year hold
IRR
-2.7%
Equity multiple
0.82×
Total profit
$-8,132
Equity at exit
$14,258

Cash invested: $46,172 (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 32244

Home prices YoY
-17.8%
Rents YoY
2.2%
Active inventory
349
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,678 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$239 /mo · $2,869/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$153

Break-even live

Break-even rent $1,484
Max offer price $164,900
Occupancy floor 86%

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
$41,225
Closing costs
$4,947
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5939 Pueblo Ct Jacksonville, FL 4.0 2.0 1288 $1,495 $1.16 7d 1 0.05mi
6221 Alfredo Dr W Jacksonville, FL 3.0 2.0 1133 $1,710 $1.51 3d 1 0.33mi
5375 Ortega Farms Blvd #715 Jacksonville, FL 2.0 2.0 1016 $1,700 $1.67 23d 1 0.51mi
5327 Timuquana Rd Jacksonville, FL 1.0–3.0 1.0–2.0 950 $1,599 $1.68 1d 27 0.66mi
5685 Marathon Pkwy Jacksonville, FL 2.0 2.0 1015 $1,000 $0.99 19d 1 0.78mi
5558 Bennington Dr Jacksonville, FL 2.0 2.0 988 $1,275 $1.29 4d 1 0.82mi
5626 Bryner Dr Jacksonville, FL 2.0 3.0 1404 $1,320 $0.94 21d 1 0.91mi
5058 Acre Estates Dr W Jacksonville, FL 3.0 2.0 1402 $1,825 $1.30 2d 1 0.92mi
5640 Bryner Dr Jacksonville, FL 2.0 2.0 1000 $1,260 $1.26 23d 1 0.94mi
5642 Bryner Dr Jacksonville, FL 2.0 1.5 1406 $1,290 $0.92 21d 1 0.94mi
4800 Ortega Farms Blvd Jacksonville, FL 1.0–3.0 1.0 880 $1,465 $1.66 10d 9 1.04mi
4800 Ortega Farms Blvd Jacksonville, FL 1.0–3.0 1.0 880 $1,435 $1.63 2d 10 1.04mi
5664 Minocqua St Jacksonville, FL 4.0 1.5 1023 $1,545 $1.51 3d 1 1.09mi
6017 Roosevelt Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 897 $1,599 $1.78 3d 24 1.17mi
5639 Bullseye Cir Jacksonville, FL 3.0 2.0 1574 $1,825 $1.16 23d 1 1.33mi
5054 Pirates Cove Rd Jacksonville, FL 3.0 2.5 1754 $2,600 $1.48 2d 1 1.41mi
4690 Homestead Rd Jacksonville, FL 2.0 2.0 1641 $2,200 $1.34 11d 1 1.49mi
5958 Creekside Crossing Dr Jacksonville, FL 3.0 2.5 1404 $1,895 $1.35 10d 1 1.49mi
5988 Creekside Crossing Dr Jacksonville, FL 3.0 2.5 1404 $1,850 $1.32 14d 1 1.50mi
5984 Creekside Crossing Dr Jacksonville, FL 3.0 2.5 1404 $1,695 $1.21 14d 1 1.50mi

Listing history 19 events

  1. 2026-05-05
    status Pending
  2. 2026-04-30
    listed $164,900 Active
  3. 2024-04-18
    historical $1,400
  4. 2024-04-10
    listed $1,400
  5. 2024-04-10
    historical $1,400
  6. 2024-03-26
    price $1,400
  7. 2024-03-13
    listed $1,500
  8. 2015-05-29
    soldstatus $40,500 Sold 240-char remark
    Show marketing remark (240 chars)

    Concrete block affordable 3 bedroom 1 bath home in the heart of Venetia! Featuring a fenced yard and covered patio this home is located close to parks, public boating access and shopping! Take a close look at this home before its too late.

  9. 2015-05-08
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Concrete block affordable 3 bedroom 1 bath home in the heart of Venetia! Featuring a fenced yard and covered patio this home is located close to parks, public boating access and shopping! Take a close look at this home before its too late.

  10. 2015-04-22
    listed $57,300 Active - Auction 240-char remark
    Show marketing remark (240 chars)

    Concrete block affordable 3 bedroom 1 bath home in the heart of Venetia! Featuring a fenced yard and covered patio this home is located close to parks, public boating access and shopping! Take a close look at this home before its too late.

  11. 2015-04-22
    price $40,700 240-char remark
    Show marketing remark (240 chars)

    Concrete block affordable 3 bedroom 1 bath home in the heart of Venetia! Featuring a fenced yard and covered patio this home is located close to parks, public boating access and shopping! Take a close look at this home before its too late.

  12. 2006-07-12
    soldstatus $120,000
  13. 2004-02-01
    historical
  14. 2003-10-16
    listed $63,000
  15. 2001-10-01
    soldstatus $77,000
  16. 2001-09-24
    soldstatus $77,000
  17. 2001-07-12
    listed $77,000
  18. 1990-08-01
    soldstatus $41,500
  19. 1983-11-01
    soldstatus $40,000

ⓘ 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
$2,869 · $239/mo
Projected year-2 tax
$2,869 · $239/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$20,141
− Mortgage interest
−$9,237
− Property taxes
−$2,869
− Insurance
−$824
− Repairs & maintenance
−$1,611
− Management
−$1,611
− Depreciation
−$4,797
Taxable loss
−$809
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$194
After-tax cash flow
$2,035/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)
63,592
Household income
$62,204
Rent vs Own
43.7% rent · 56.3% own
Severe rent burden
2799.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Black 35% Hispanic / Latino 15% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 6% Cuban 3%
Common ancestry
Hispanic 1% Lithuanian 1% Romanian 1%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 9% Tagalog/Filipino 3% French/Haitian/Cajun 2%

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
▼ -64.22%
Current HPI
296.5375
Rent YoY
▲ 2.25%
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

+312.2% since first listed
19 events — show timeline
  • 2026-05-05 Pending realMLS
  • 2026-04-30 Listed $164,900 realMLS
  • 2024-04-18 Rental Removed $1,400 APPFOLIO
  • 2024-04-10 Listed for Rent $1,400 APPFOLIO
  • 2024-04-10 Rental Removed $1,400 APPFOLIO
  • 2024-03-26 Price Changed $1,400 APPFOLIO
  • 2024-03-13 Listed for Rent $1,500 APPFOLIO
  • 2015-05-29 Sold (MLS) $40,500 realMLS
  • 2015-05-08 Pending realMLS
  • 2015-04-22 Listed $57,300 realMLS
  • 2015-04-22 Price Changed $40,700 realMLS
  • 2006-07-12 Sold (Public Records) $120,000 Public Records
  • 2004-02-01 Listing Removed realMLS
  • 2003-10-16 Listed $63,000 realMLS
  • 2001-10-01 Sold (Public Records) $77,000 Public Records
  • 2001-09-24 Sold (MLS) $77,000 realMLS
  • 2001-07-12 Listed $77,000 realMLS
  • 1990-08-01 Sold (Public Records) $41,500 Public Records
  • 1983-11-01 Sold (Public Records) $40,000 Public Records

Property tax history

+15.8%/yr

Latest (2025): $2,869 · +12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…