CashFlowRE
Sign in Sign up
6228 Bluebird Rd
B+ Composite 77.98
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$73,900

6228 Bluebird Rd · Jacksonville, FL 32219
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 65 Days on market
Built 1961 8,712 sqft lot Est $113k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special in the growing Northside area of Jacksonville! This 2-bedroom, 1-bath property offers a strong value-add opportunity with solid bones and upside potential. Major systems will need attention, including roof, HVAC, and some window replacements--making this an ideal project for investors looking to renovate and capture equity. Property is on septic (recently serviced per seller). Conveniently located with easy access to major roadways, this property has strong rental or resale potential once improved. Sold as-is, seller to make no repairs. Cash or hard money preferred.

Key facts

  • Northside area
  • 8,712 sq ft lot
  • Garage

Tags

NORTHSIDE AREAVALUE-ADD OPPORTUNITYSTRONG RENTAL POTENTIALEASY ACCESS TO MAJOR ROADWAYS

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached garage
  • Utilities: Septic tank; Other utilities
  • Home design: Single family residence; One story; Entry at ground level; Faces east
  • Construction: Aluminum siding; Shingle roof
  • Exterior features: City street frontage; Other exterior structures

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Wall or window air conditioning units
  • Interior features: Unfurnished; Rear porch; Full yard fencing
  • 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 2-bed/1.0-bath single-family listed at $74k.

Deal economics

  • At list price, monthly cash flow is $721 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $74k).
  • Recommended offer: $69k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.0% 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 soft (-0.2%/yr); 546 active listings in the ZIP; 7 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $511 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $53k; 39% 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; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,466 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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
2.13%
Cap rate
17.99%
Cash-on-cash
41.79%
DSCR
2.86
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$113,400
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7513 Bob O Link Rd 0.24mi 3/1.0 (+1) 960 (+14%) 7mo $130,000 $135 54

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
35.0%
Equity multiple
2.42×
Total profit
$29,338
Equity at exit
$11,019
10-year hold
IRR
40.1%
Equity multiple
4.23×
Total profit
$66,938
Equity at exit
$6,390

Cash invested: $20,692 (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 32219

Home prices YoY
-22.3%
Rents YoY
-0.2%
Active inventory
546
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,575 high interval (Pro) →
Mortgage (P&I)
$388
Tax from tax record
$105 /mo · $1,264/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$721

Break-even live

Break-even rent $663
Max offer price $73,900
Occupancy floor 49%

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
$18,475
Closing costs
$2,217
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7623 John F Kennedy Dr E Jacksonville, FL 3.0 1.5 1008 $1,501 $1.49 23d 1 0.31mi
7860 Rondo Ave Jacksonville, FL 3.0 2.0 1064 $1,410 $1.33 7d 1 0.39mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 17d 1 0.79mi
8119 Siskin Ave Jacksonville, FL 2.0 2.0 1102 $1,650 $1.50 23d 1 0.79mi
6718 Gaspar Cir W Jacksonville, FL 3.0 2.0 1068 $1,305 $1.22 23d 1 0.98mi
6705 Gaspar Cir E Jacksonville, FL 3.0 1.5 1116 $1,254 $1.12 17d 1 1.03mi
9206 Greenleaf Rd Jacksonville, FL 3.0 1.5 888 $1,400 $1.58 17d 1 1.31mi

Listing history 18 events

  1. 2026-06-18
    days on market $73,900 Active 65 DOM
  2. 2026-06-17
    days on market $73,900 Active 64 DOM
  3. 2026-06-16
    days on market $73,900 Active 63 DOM
  4. 2026-06-15
    days on market $73,900 Active 62 DOM
  5. 2026-06-13
    pricedays on market $73,900 Active 59 DOM
  6. 2026-06-10
    days on market $75,000 Active 56 DOM
  7. 2026-06-08
    days on market $75,000 Active 55 DOM
  8. 2026-06-07
    days on market $75,000 Active 54 DOM
  9. 2026-06-05
    days on market $75,000 Active 51 DOM
  10. 2026-06-03
    days on market $75,000 Active 50 DOM
  11. 2026-06-02
    days on market $75,000 Active 49 DOM
  12. 2026-06-01
    days on market $75,000 Active 48 DOM
  13. 2026-05-31
    days on market $75,000 Active 47 DOM
  14. 2026-05-15
    price $75,000
  15. 2026-04-14
    listed $80,000 Active
  16. 2022-06-07
    soldstatus $53,000
  17. 2004-01-26
    soldstatus $33,100
  18. 1975-08-08
    soldstatus $9,000

ⓘ 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
$1,264 · $105/mo
Projected year-2 tax
$1,264 · $105/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 8/10 Severe 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
$18,900
− Mortgage interest
−$4,140
− Property taxes
−$1,264
− Insurance
−$370
− Repairs & maintenance
−$1,512
− Management
−$1,512
− Depreciation
−$2,150
Taxable income
$7,954
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,909
After-tax cash flow
$6,739/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)
14,302
Household income
$72,184
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
173.0

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
Majority Black (55%)
Race & ethnicity
Black 55% White 39% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Italian 2% Romanian 1% Hispanic 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 0%

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
▼ -75.90%
Current HPI
263.8901
Rent YoY
▼ -0.25%
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

+733.3% since first listed
5 events — show timeline
  • 2026-05-15 Price Changed $75,000 realMLS
  • 2026-04-14 Listed $80,000 realMLS
  • 2022-06-07 Sold (Public Records) $53,000 Public Records
  • 2004-01-26 Sold (Public Records) $33,100 Public Records
  • 1975-08-08 Sold (Public Records) $9,000 Public Records

Property tax history

+10.0%/yr

Latest (2025): $1,264 · +24.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…