CashFlowRE
Sign in Sign up
11472 Sweet Cherry Ln E
D+ Composite 48.48
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 +15.0/15.0
  • Cash flow +13.2/30.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$262,500

11472 Sweet Cherry Ln E · Jacksonville, FL 32225
4 bd · 3.0 ba · 1,648 sqft · SingleFamily public records · 21 Days on market
Built 1988 0.37 ac lot Est $344k · 24% under $9/mo HOA

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

Listing remarks MLS

Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

Key facts

  • Near schools
  • Near dining
  • Near shopping

Tags

2020 HVAC SYSTEM2016 WATER HEATERNEAR SHOPPINGNEAR DININGNEAR SCHOOLSNEAR MAJOR ROADWAYS

Property features AI

Finance

  • HOA & community: Community association managed by River City Management Services; Association fee of $112.35 annually

Exterior

  • Parking: Garage plus additional parking; 2-car garage
  • Utilities: Public sewer; Electricity connected; Water connected
  • Home design: Single family residence; Residential use
  • Construction: Frame construction
  • Exterior features: Lot features: Other; North-facing property; No private pool

Interior

  • Kitchen: Convection oven; Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: Five bedrooms (includes Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5)
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Central heating; Central air; Split system cooling
  • Interior features: Nine total rooms; Fireplace (1)
  • Laundry & utility: Unfurnished (no washer/dryer included listed)

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 4-bed/3.0-bath single-family listed at $262k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-33/yr) — negative.
  • To cash-flow at today's rent, offer at most $262k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (14.3% below list).
  • Recommended offer: $225k (14.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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 soft (-1.4%/yr); 228 active listings in the ZIP; solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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 21 days — a 2% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

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 $225,066 (14.3% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.86%
Cap rate
6.28%
Cash-on-cash
-0.05%
DSCR
1.00
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$344,432
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4846 Dovetree Ln 0.17mi 3/2.0 (-1) 1,692 (+3%) 1mo $305,000 $180 78
4871 Tocobaga Ln 0.27mi 3/2.0 (-1) 1,553 (-6%) 6mo $348,000 $224 64
11564 Kelvyn Grove Pl 0.21mi 3/2.0 (-1) 1,544 (-6%) 9mo $370,000 $240 63
4332 Springmoor Dr E 0.49mi 3/2.0 (-1) 1,597 (-3%) 1mo $345,000 $216 62
4542 Hartman Rd 0.29mi 3/2.0 (-1) 1,742 (+6%) 11mo $325,000 $187 59
11537 Kelvyn Grove Pl 0.20mi 3/2.0 (-1) 1,772 (+8%) 13mo $370,000 $209 59
4828 Beacon Dr W 0.18mi 3/2.0 (-1) 1,505 (-9%) 15mo $328,000 $218 56
4650 Bluff Ave 0.50mi 3/2.0 (-1) 1,556 (-6%) 4mo $299,900 $193 55
4505 Bluff Ave 0.57mi 3/2.0 (-1) 1,718 (+4%) 5mo $350,000 $204 54
11742 Jocelyn Rd 0.47mi 5/3.0 (+1) 1,878 (+14%) 3mo $380,000 $202 47
4344 Springmoor Dr W 0.55mi 3/2.0 (-1) 1,515 (-8%) 14mo $330,000 $218 41
4516 Bluff Ave 0.53mi 3/2.0 (-1) 1,877 (+14%) 7mo $350,000 $186 37

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
-19.7%
Equity multiple
0.33×
Total profit
$-49,294
Equity at exit
$39,140
10-year hold
IRR
-20.6%
Equity multiple
0.07×
Total profit
$-68,586
Equity at exit
$22,696

Cash invested: $73,500 (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 32225

Rents YoY
-1.4%
Active inventory
228
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,251 medium interval (Pro) →
Mortgage (P&I)
$1,377
Tax from tax record
$286 /mo · $3,430/yr
Insurance
$109
HOA
$9
Vacancy / Maint / Mgmt
$473
Net cashflow
$-3

Break-even live

Break-even rent $2,254
Max offer price $262,013
Occupancy floor 95%

Sensitivity live

Price -10% $146 -5% $72 +0% $-3 +5% $-77 +10% $-151
Rent -10% $-181 -5% $-92 +0% $-3 +5% $86 +10% $175
Rate -1.0pp $129 -0.5pp $64 base $-3 +0.5pp $-71 +1.0pp $-140

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
$65,625
Closing costs
$7,875
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.

HOA detail

Monthly dues
$9 · $108/yr
Likely covers
cable

Listing history 17 events

  1. 2026-05-15
    price $264,900
  2. 2026-05-13
    price $269,900
  3. 2026-05-06
    listed $274,900 Active
  4. 2018-11-26
    soldstatus $248,000
  5. 2018-11-20
    soldstatus $248,000 Sold 794-char remark
    Show marketing remark (794 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

  6. 2018-11-09
    status Pending 794-char remark
    Show marketing remark (794 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

  7. 2018-09-18
    historical Active - Contingent 794-char remark
    Show marketing remark (794 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

  8. 2018-09-10
    price $265,000 794-char remark
    Show marketing remark (794 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

  9. 2018-08-30
    listed $275,000 Active 794-char remark
    Show marketing remark (794 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St Johns. Updated throughout: kitchen cabinets refaced and custom painted, soapstone counters, under cabinet lighting, updated downstairs bath. Fully remodeled master suite with bathroom upstairs overlooking balcony to this private retreat paradise. Brand new Convection Microwave Oven, Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower conveniently located next to the beautiful jacuzzi, jacuzzi pump is only 3 years old, this home has it all! 2 Year Storage Shed Conveys. This backyard truly is a paradise, come and see for yourself

  10. 2016-10-27
    soldstatus $215,000
  11. 2016-10-21
    soldstatus $215,000 Sold 458-char remark
    Show marketing remark (458 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St John. Updates throughout: kitchen cabinets refaced with new solid cherry doors, soapstone counters, under cabinet lighting, updated master bath, and more. Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower.

  12. 2016-10-17
    status Pending 458-char remark
    Show marketing remark (458 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St John. Updates throughout: kitchen cabinets refaced with new solid cherry doors, soapstone counters, under cabinet lighting, updated master bath, and more. Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower.

  13. 2016-09-13
    historical Active - Contingent 458-char remark
    Show marketing remark (458 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St John. Updates throughout: kitchen cabinets refaced with new solid cherry doors, soapstone counters, under cabinet lighting, updated master bath, and more. Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower.

  14. 2016-06-10
    listed $260,000 Active 458-char remark
    Show marketing remark (458 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St John. Updates throughout: kitchen cabinets refaced with new solid cherry doors, soapstone counters, under cabinet lighting, updated master bath, and more. Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower.

  15. 2016-06-10
    price $239,900 458-char remark
    Show marketing remark (458 chars)

    Nature lovers welcome! Very private backyard. Mature citrus trees as well as a guava and plum tree. This 4 bedroom, 3 bath home is situated on one of the largest lots in Riverwoods of St John. Updates throughout: kitchen cabinets refaced with new solid cherry doors, soapstone counters, under cabinet lighting, updated master bath, and more. Rear screened patio with bar and cable hook up, plus wired for speakers. Covered boat or RV parking. Outdoor shower.

  16. 1999-11-24
    soldstatus $133,000
  17. 1988-08-01
    soldstatus $89,000

ⓘ 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
$3,430 · $286/mo
Projected year-2 tax
$3,430 · $286/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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
$27,008
− Mortgage interest
−$14,704
− Property taxes
−$3,430
− Insurance
−$1,312
− Repairs & maintenance
−$2,161
− Management
−$2,161
− HOA
−$108
− Depreciation
−$7,636
Taxable loss
−$4,504
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,081
After-tax cash flow
$1,048/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)
55,905
Household income
$90,559
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
1670.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 59% Hispanic / Latino 14% Two or more races 14% Black 14% Asian 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 5% Cuban 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 2%
Foreign-born
13% · Canada, Jamaica, South Korea
Languages at home
82% English-only · Spanish 9% Tagalog/Filipino 2% Other Indo-European 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
▼ -191.73%
Current HPI
307.1292
Rent YoY
▼ -1.45%
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

+197.6% since first listed
17 events — show timeline
  • 2026-05-15 Price Changed $264,900 SCMLS
  • 2026-05-13 Price Changed $269,900 SCMLS
  • 2026-05-06 Listed $274,900 SCMLS
  • 2018-11-26 Sold (Public Records) $248,000 Public Records
  • 2018-11-20 Sold (MLS) $248,000 realMLS
  • 2018-11-09 Pending realMLS
  • 2018-09-18 Contingent realMLS
  • 2018-09-10 Price Changed $265,000 realMLS
  • 2018-08-30 Listed $275,000 realMLS
  • 2016-10-27 Sold (Public Records) $215,000 Public Records
  • 2016-10-21 Sold (MLS) $215,000 realMLS
  • 2016-10-17 Pending realMLS
  • 2016-09-13 Contingent realMLS
  • 2016-06-10 Listed $260,000 realMLS
  • 2016-06-10 Price Changed $239,900 realMLS
  • 1999-11-24 Sold (Public Records) $133,000 Public Records
  • 1988-08-01 Sold (Public Records) $89,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $3,430 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…