CashFlowRE
Sign in Sign up
2009 W 17th St
C+ Composite 61.21
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 +24.4/30.0
  • ARV discount +9.3/15.0
  • DSCR +7.9/10.0
  • 1% rule +6.1/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

2009 W 17th St · Jacksonville, FL 32209
2 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 13 Days on market
Built 1959 5,227 sqft lot Est $104k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special with endless potential! This income-producing property is currently tenant occupied on a month-to-month lease generating $1,200/month, making it an excellent opportunity for investors, landlords, or fix-and-flip buyers looking to add value. With the right vision and updates, this property has strong upside potential for renovation, resale, or long-term cash flow. Conveniently located near shopping, dining, major roadways, and everyday conveniences. Whether you're looking for your next investment project or a property to renovate and hold, this is a fantastic opportunity to build equity and maximize returns. Property is being sold as-is.

Key facts

  • Month to month lease
  • Tenant occupied
  • Conveniently located

Tags

INCOME PRODUCING PROPERTYTENANT OCCUPIEDMONTH TO MONTH LEASESTRONG UPSIDE POTENTIALCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: Additional parking available
  • Utilities: Cable available; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence
  • Exterior features: Lot approximately 0.12 acres; Residential use; No private pool

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall/window air conditioning units; No central heating
  • Interior features: Electric oven and electric range; Refrigerator

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 $100k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 8.7% 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 rising (+1.8%/yr); 394 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • This rent runs 44% of the median local income ($31k/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 $691 of loan paydown is wiped out by about $3k 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 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1959 — 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 $100,000

Questions for the listing agent

  1. Built in 1959 — 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
1.11%
Cap rate
8.73%
Cash-on-cash
8.70%
DSCR
1.39
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$104,232
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1901 Pullman Ct 0.22mi 2/1.0 969 (-6%) 0mo $98,000 $101 79
1924 McMillan St 0.37mi 2/2.5 1,022 (-1%) 4mo $209,020 $205 72
1725 Seminary St 0.59mi 3/1.0 (+1) 996 (-4%) 3mo $88,000 $88 60
2208 W 17th St 0.33mi 3/1.0 (+1) 924 (-10%) 4mo $80,000 $87 59
2229 W 12th St 0.44mi 3/2.0 (+1) 1,100 (+7%) 1mo $135,000 $123 58
1783 W 10th St 0.49mi 3/2.0 (+1) 1,084 (+5%) 3mo $211,020 $195 57
1751 W 20th St 0.38mi 2/1.0 880 (-15%) 2mo $27,500 $31 57
3424 Gladys St 0.60mi 3/1.0 (+1) 1,091 (+6%) 3mo $98,000 $90 56
3631 Effee St 0.47mi 3/2.0 (+1) 1,120 (+8%) 1mo $74,000 $66 54
2009 Almeda St 0.54mi 3/1.0 (+1) 889 (-14%) 2mo $43,000 $48 45
2324 W 16th St 0.53mi 3/2.0 (+1) 1,164 (+13%) 1mo $175,000 $150 45
1526 W 14th St 0.69mi 3/1.0 (+1) 916 (-11%) 3mo $95,000 $104 42

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-4,591
Equity at exit
$14,910
10-year hold
IRR
3.8%
Equity multiple
1.26×
Total profit
$7,399
Equity at exit
$8,646

Cash invested: $28,000 (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 32209

Home prices YoY
-22.1%
Rents YoY
1.8%
Active inventory
394
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,113 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$110 /mo · $1,319/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$203

Break-even live

Break-even rent $856
Max offer price $100,000
Occupancy floor 77%

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
$25,000
Closing costs
$3,000
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
2604 McMillan St Jacksonville, FL 3.0 1.0 912 $1,100 $1.21 21d 1 0.03mi
2040 W 15th St Jacksonville, FL 2.0 1.0 1036 $1,050 $1.01 23d 1 0.11mi
2138 W 17th St Jacksonville, FL 3.0 1.0 1158 $1,425 $1.23 4d 1 0.21mi
1901 Pullman Ct Jacksonville, FL 2.0 1.0 969 $1,295 $1.34 7d 1 0.23mi
2210 Pullman Ave Jacksonville, FL 3.0 1.0 940 $1,050 $1.12 2d 1 0.25mi
2116 McMillan St Jacksonville, FL 3.0 1.5 1120 $1,425 $1.27 21d 1 0.26mi
1971 W 22nd St Jacksonville, FL 3.0 1.0 1094 $1,095 $1.00 7d 1 0.27mi
2100 Palafox St Jacksonville, FL 2.0 1.0 750 $975 $1.30 23d 1 0.28mi
2134 Danson St Jacksonville, FL 3.0 1.5 1080 $995 $0.92 2d 1 0.29mi
2134 Danson St Jacksonville, FL 3.0 1.5 1080 $995 $0.92 3d 1 0.29mi
1968 W 23rd St Unit Main Jacksonville, FL 3.0 2.0 1106 $1,400 $1.27 21d 1 0.29mi
2169 W 14th St Jacksonville, FL 3.0 1.0 972 $1,200 $1.23 2d 1 0.30mi
2016 McMillan St Jacksonville, FL 2.0 1.0 812 $650 $0.80 23d 1 0.31mi
2020 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 23d 1 0.31mi
2000 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 23d 1 0.32mi
1845 W 13th St Unit 1 Jacksonville, FL 2.0 1.0 800 $850 $1.06 23d 1 0.32mi
2004 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 21d 1 0.33mi
2002 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 21d 2 0.33mi
2312 Fairfax St Jacksonville, FL 3.0 1.0 726 $650 $0.90 17d 1 0.37mi
2310 Fairfax St Jacksonville, FL 2.0 1.0 726 $600 $0.83 23d 1 0.37mi
2306 Fairfax St Unit 3 Jacksonville, FL 2.0 1.0 700 $650 $0.93 23d 1 0.37mi
2306 Fairfax St Unit 1 Jacksonville, FL 3.0 1.0 900 $700 $0.78 23d 1 0.38mi
1730 W 19th St Jacksonville, FL 3.0 2.0 1323 $1,100 $0.83 1d 1 0.40mi
2319 Almeda St Jacksonville, FL 3.0 1.0 1200 $1,078 $0.90 1d 1 0.41mi
2012 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 20d 1 0.41mi
2008 Palafox St Jacksonville, FL 2.0 1.0 750 $950 $1.27 21d 1 0.42mi
1934 Ella St Jacksonville, FL 3.0 1.0 1045 $1,095 $1.05 20d 1 0.47mi
1842 W 26th St Jacksonville, FL 3.0 2.0 933 $1,200 $1.29 23d 1 0.48mi
1712 W 23rd St Jacksonville, FL 3.0 2.0 1200 $1,275 $1.06 23d 1 0.49mi
1776 Spires Ave Unit 2 Jacksonville, FL 2.0 1.0 800 $1,125 $1.41 4d 1 0.49mi
1708 W 24th St Jacksonville, FL 3.0 2.0 1428 $1,250 $0.88 7d 1 0.52mi
1733 McMillan St Jacksonville, FL 3.0 2.0 1211 $1,265 $1.04 4d 1 0.53mi
1830 W 27th St Jacksonville, FL 3.0 2.0 952 $1,375 $1.44 23d 1 0.53mi
2345 W 15th St Jacksonville, FL 3.0 2.0 1112 $1,400 $1.26 23d 1 0.54mi
2344 W 18th St Jacksonville, FL 3.0 1.5 1129 $1,425 $1.26 14d 1 0.54mi
1645 W 23rd St Unit 2 Jacksonville, FL 3.0 1.0 912 $1,275 $1.40 23d 1 0.55mi
1721 Campus St Jacksonville, FL 3.0 2.0 909 $1,400 $1.54 23d 1 0.56mi
1837 W 28th St Jacksonville, FL 3.0 2.0 1333 $1,600 $1.20 23d 1 0.59mi
1593 W 21st St Jacksonville, FL 2.0 1.0 805 $922 $1.15 23d 1 0.60mi
1863 W 29th St Jacksonville, FL 3.0 2.0 956 $1,190 $1.24 21d 1 0.62mi

Listing history 6 events

  1. 2026-06-05
    statusdays on market $100,000 Pending 13 DOM
  2. 2026-06-03
    days on market $100,000 Active 12 DOM
  3. 2026-06-02
    days on market $100,000 Active 11 DOM
  4. 2026-06-01
    days on market $100,000 Active 10 DOM
  5. 2026-05-31
    days on market $100,000 Active 9 DOM
  6. 2026-05-22
    listed $100,000 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
$1,319 · $110/mo
Projected year-2 tax
$1,319 · $110/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
$13,350
− Mortgage interest
−$5,602
− Property taxes
−$1,319
− Insurance
−$500
− Repairs & maintenance
−$1,068
− Management
−$1,068
− Depreciation
−$2,909
Taxable income
$885
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$212
After-tax cash flow
$2,222/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)
34,657
Household income
$30,514
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2921.0

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 (88%)
Race & ethnicity
Black 88% White 5% Hispanic / Latino 5% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Hispanic 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -53.92%
Current HPI
189.5977
Rent YoY
▲ 1.81%
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

1 event — show timeline
  • 2026-05-22 Listed $100,000 realMLS

Property tax history

+19.3%/yr

Latest (2025): $1,319 · +14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…