CashFlowRE
Sign in Sign up
6067 Ricker Rd
B- Composite 69.47
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.4/10.0
  • 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

$149,000

6067 Ricker Rd · Jacksonville, FL 32244
3 bd · 2.0 ba · 1,457 sqft · SingleFamily public records · 48 Days on market
Built 1974 7,840 sqft lot Est $243k · 39% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

Key facts

  • Full fixer-upper
  • Complete rehab
  • New roof

Tags

FULL FIXER-UPPERCOMPLETE REHABPARTIALLY FIRE DAMAGEDSOLID STRUCTURAL INTEGRITYNEW ROOF

Property features AI

Finance

  • Other: Lot on a paved city street; Lot approximately 0.18 acres

Exterior

  • Parking: Attached garage; One-car carport
  • Utilities: Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family residence; One story
  • Construction: Block, concrete and stucco construction; Shingle roof
  • Exterior features: Covered patio/porch; Fenced yard

Interior

  • Kitchen: Kitchen on the main level; No built-in appliances included
  • Bedrooms: Three bedrooms (all on the main level)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central electric heating; Electric cooling
  • Interior features: Five total rooms; Wood-burning fireplace
  • Laundry & utility: Utilities connected: electricity, water, sewer

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 single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 3.9% 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 (+2.2%/yr); 353 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 6,503 units permitted in Duval County in 2024 (1,131 in 5+ unit buildings).
  • This rent runs 33% 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 $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 48 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 10y 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 $90k; list at $149k implies a 66% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.14%
Cap rate
9.21%
Cash-on-cash
10.41%
DSCR
1.46
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$243,319
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6104 Golden Grove Rd W 0.09mi 3/2.0 1,504 (+3%) 0mo $166,500 $111 90
7466 Deepwood Dr N 0.10mi 3/2.0 1,530 (+5%) 3mo $255,000 $167 84
7474 Deepwood Dr N 0.09mi 3/2.0 1,553 (+7%) 2mo $175,000 $113 84
7897 118th St 0.48mi 3/2.0 1,496 (+3%) 4mo $253,000 $169 70
5959 Buckley Dr 0.39mi 3/2.0 1,351 (-7%) 1mo $179,000 $132 69
7988 Renault Dr S 0.51mi 4/2.0 (+1) 1,509 (+4%) 2mo $232,000 $154 64
6090 Sage Willow Way 0.63mi 3/2.0 1,394 (-4%) 3mo $234,900 $169 61
6126 Sage Willow Way 0.64mi 4/2.0 (+1) 1,470 (+1%) 4mo $244,900 $167 60
5803 Rover Dr 0.29mi 4/2.0 (+1) 1,312 (-10%) 6mo $232,900 $178 60
8025 Triumph Ln S 0.57mi 3/2.0 1,572 (+8%) 3mo $224,000 $142 58
7843 Lancia St N 0.55mi 4/2.0 (+1) 1,640 (+13%) 1mo $274,000 $167 47
8079 Violet Willow Ln 0.60mi 4/2.0 (+1) 1,640 (+13%) 2mo $254,000 $155 45

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
-1.5%
Equity multiple
0.94×
Total profit
$-2,380
Equity at exit
$22,216
10-year hold
IRR
7.4%
Equity multiple
1.54×
Total profit
$22,431
Equity at exit
$12,883

Cash invested: $41,720 (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
353
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,703 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$140 /mo · $1,680/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$362

Break-even live

Break-even rent $1,245
Max offer price $149,000
Occupancy floor 74%

Sensitivity live

Price -10% $446 -5% $404 +0% $362 +5% $320 +10% $277
Rent -10% $227 -5% $295 +0% $362 +5% $429 +10% $496
Rate -1.0pp $437 -0.5pp $400 base $362 +0.5pp $323 +1.0pp $284

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
$37,250
Closing costs
$4,470
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
6019 Blank Dr Jacksonville, FL 3.0 2.0 1520 $1,500 $0.99 24d 1 0.29mi
5928 Firestone Rd Jacksonville, FL 1.0–3.0 1.0–2.0 944 $1,600 $1.69 3d 13 0.48mi
7707 Falcon St Jacksonville, FL 4.0 2.0 1300 $2,000 $1.54 18d 1 0.51mi
7901 Austin Rd Jacksonville, FL 3.0 2.0 1268 $1,815 $1.43 24d 1 0.53mi
5521 Ricker Rd Jacksonville, FL 1.0–2.0 1.0 700 $1,200 $1.71 5d 13 0.53mi
7947 Renault Dr Jacksonville, FL 3.0 2.0 1285 $1,500 $1.17 18d 1 0.55mi
7948 Austin Rd Jacksonville, FL 3.0 2.0 1335 $1,775 $1.33 5d 1 0.56mi
7978 Renault Dr Jacksonville, FL 3.0 2.0 1080 $1,850 $1.71 24d 1 0.57mi
5524 Enchanted Dr Jacksonville, FL 3.0 1.5 1237 $1,580 $1.28 4d 1 0.58mi
6109 Sage Willow Way Jacksonville, FL 4.0 2.0 1760 $1,921 $1.09 22d 1 0.60mi
7952 118th St Jacksonville, FL 4.0 2.5 1407 $1,895 $1.35 11d 1 0.62mi
7952 118th St Jacksonville, FL 4.0 2.5 1407 $1,895 $1.35 8d 1 0.62mi
5905 Renault Dr W Jacksonville, FL 4.0 2.0 1524 $1,850 $1.21 24d 1 0.66mi
5816 Sonora Dr W Jacksonville, FL 3.0 1.0 975 $1,580 $1.62 18d 1 0.70mi
5332 Westchase Ct Unit 1 Jacksonville, FL 2.0 1.0 900 $1,450 $1.61 15d 1 0.71mi
6263 Toyota Dr Jacksonville, FL 3.0 2.0 1663 $1,835 $1.10 8d 1 0.76mi
8121 Cheryl Ann Ln Unit Le Sabre Townhouse Jacksonville, FL 3.0 2.5 1601 $1,950 $1.22 5d 1 0.76mi
5143 Indian Lakes Ct Jacksonville, FL 2.0 2.0 920 $995 $1.08 13d 1 0.77mi
8050 103rd St Jacksonville, FL 1.0–3.0 1.0–2.0 1025 $1,575 $1.54 2d 11 0.78mi
6019 Verdes Rd Jacksonville, FL 3.0 1.0 1209 $1,335 $1.10 24d 1 0.81mi
5128 Indian Lakes Ct Jacksonville, FL 2.0 2.0 926 $995 $1.07 13d 1 0.81mi
5150 Playpen Dr #4 Jacksonville, FL 2.0 2.0 1118 $1,200 $1.07 22d 1 0.83mi
5122 Ricker Rd Unit 2 Jacksonville, FL 2.0 2.0 926 $995 $1.07 24d 1 0.83mi
8144 Colonnade Ct W Jacksonville, FL 3.0 2.5 1307 $1,745 $1.34 24d 1 0.84mi
5150 Playpen Dr Unit 2-1 Jacksonville, FL 3.0 2.0 1157 $1,225 $1.06 5d 1 0.84mi
7607 Indian Lakes Dr #1 Jacksonville, FL 2.0 2.0 926 $986 $1.06 17d 1 0.86mi
8148 Metto Rd Jacksonville, FL 3.0 2.0 1209 $1,576 $1.30 4d 1 0.86mi
8180 Metto Rd Jacksonville, FL 4.0 2.5 1665 $1,859 $1.12 17d 1 0.88mi
6649 Georgia Jack Dr Jacksonville, FL 4.0 2.0 1664 $2,100 $1.26 24d 1 0.90mi
4781 Playschool Dr Jacksonville, FL 3.0 2.5 1548 $1,495 $0.97 8d 1 0.94mi
7364 Strato Rd Jacksonville, FL 3.0 2.0 1412 $1,750 $1.24 24d 1 0.94mi
7796 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,375 $1.03 24d 1 0.95mi
7800 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,361 $1.02 15d 1 0.95mi
8325 Homeport Ct Jacksonville, FL 3.0 2.0 1518 $1,575 $1.04 18d 1 0.96mi
7318 Strato Rd Jacksonville, FL 3.0 2.0 1204 $1,550 $1.29 4d 1 0.96mi
7840 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,398 $1.04 15d 1 0.96mi
8329 Homeport Ct Jacksonville, FL 3.0 2.5 1281 $1,695 $1.32 15d 1 0.96mi
8341 Homeport Ct Jacksonville, FL 3.0 2.5 1296 $1,800 $1.39 24d 1 0.97mi
4807 Playpen Dr Jacksonville, FL 2.0 2.5 1204 $1,322 $1.10 4d 1 0.98mi
7880 Playschool Ln Jacksonville, FL 3.0 2.5 1339 $1,495 $1.12 17d 1 0.98mi

Listing history 37 events

  1. 2026-06-21
    days on market $149,000 Active 48 DOM
  2. 2026-06-18
    days on market $149,000 Active 45 DOM
  3. 2026-06-17
    days on market $149,000 Active 44 DOM
  4. 2026-06-16
    days on market $149,000 Active 43 DOM
  5. 2026-06-15
    days on market $149,000 Active 42 DOM
  6. 2026-06-13
    days on market $149,000 Active 39 DOM
  7. 2026-06-10
    days on market $149,000 Active 36 DOM
  8. 2026-06-08
    days on market $149,000 Active 35 DOM
  9. 2026-06-07
    days on market $149,000 Active 34 DOM
  10. 2026-06-05
    days on market $149,000 Active 31 DOM
  11. 2026-06-03
    days on market $149,000 Active 30 DOM
  12. 2026-06-02
    days on market $149,000 Active 29 DOM
  13. 2026-06-01
    days on market $149,000 Active 28 DOM
  14. 2026-05-31
    days on market $149,000 Active 27 DOM
  15. 2026-05-04
    listed $149,000 Active
  16. 2025-07-30
    historical
  17. 2025-02-01
    status Active
  18. 2025-01-20
    status Pending
  19. 2024-12-28
    price $150,000
  20. 2024-10-25
    price $160,000
  21. 2024-09-01
    price $165,000
  22. 2024-08-01
    listed $170,000 Active
  23. 2023-08-28
    soldstatus $90,000
  24. 2023-08-25
    soldstatus $90,000 Sold 298-char remark
    Show marketing remark (298 chars)

    Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

  25. 2023-08-22
    status Pending 298-char remark
    Show marketing remark (298 chars)

    Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

  26. 2023-08-16
    status Active 298-char remark
    Show marketing remark (298 chars)

    Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

  27. 2023-07-17
    status Pending 298-char remark
    Show marketing remark (298 chars)

    Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

  28. 2023-07-06
    listed $90,000 Active 298-char remark
    Show marketing remark (298 chars)

    Investors! House needs some rehab. Brick and block home had fire inside. ARV 225-250,000. No HOA No rent-to-own, no owner financing. Must see in person to make offer! Buyer See documents on resolving city lien until house is within code (simple process) Seller accepting offers thru 8/24/23

  29. 2017-03-22
    soldstatus $99,000
  30. 2017-03-10
    soldstatus $99,000 Sold
  31. 2017-01-15
    status Pending
  32. 2017-01-06
    price $99,990
  33. 2016-11-08
    status Active
  34. 2016-10-27
    status Pending
  35. 2016-10-13
    listed $100,000 Active
  36. 1993-04-29
    soldstatus $52,900
  37. 1974-04-23
    soldstatus $23,600

ⓘ 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
$1,680 · $140/mo
Projected year-2 tax
$1,680 · $140/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 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 · 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
$20,434
− Mortgage interest
−$8,346
− Property taxes
−$1,680
− Insurance
−$745
− Repairs & maintenance
−$1,635
− Management
−$1,635
− Depreciation
−$4,335
Taxable income
$2,059
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$494
After-tax cash flow
$3,847/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

+531.4% since first listed
23 events — show timeline
  • 2026-05-04 Listed $149,000 realMLS
  • 2025-07-30 Listing Removed MARMLS
  • 2025-02-01 Relisted MARMLS
  • 2025-01-20 Pending MARMLS
  • 2024-12-28 Price Changed $150,000 MARMLS
  • 2024-10-25 Price Changed $160,000 MARMLS
  • 2024-09-01 Price Changed $165,000 MARMLS
  • 2024-08-01 Listed $170,000 MARMLS
  • 2023-08-28 Sold (Public Records) $90,000 Public Records
  • 2023-08-25 Sold (MLS) $90,000 realMLS
  • 2023-08-22 Pending realMLS
  • 2023-08-16 Relisted realMLS
  • 2023-07-17 Pending realMLS
  • 2023-07-06 Listed $90,000 realMLS
  • 2017-03-22 Sold (Public Records) $99,000 Public Records
  • 2017-03-10 Sold (MLS) $99,000 realMLS
  • 2017-01-15 Pending realMLS
  • 2017-01-06 Price Changed $99,990 realMLS
  • 2016-11-08 Relisted realMLS
  • 2016-10-27 Pending realMLS
  • 2016-10-13 Listed $100,000 realMLS
  • 1993-04-29 Sold (Public Records) $52,900 Public Records
  • 1974-04-23 Sold (Public Records) $23,600 Public Records

Property tax history

+9.9%/yr

Latest (2025): $1,680 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…