CashFlowRE
Sign in Sign up
7701 Baymeadows Cir W #1023
D- Composite 39.61
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 +7.5/15.0
  • 1% rule +6.9/10.0
  • Cash flow +6.8/30.0
  • Appreciation +4.2/10.0
  • Livability +4.2/5.0
  • Schools +3.9/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.1/10.0

$154,500

7701 Baymeadows Cir W #1023 · Jacksonville, FL 32256
3 bd · 3.0 ba · 1,430 sqft · Condo public records · 141 Days on market
Built 1983 $600/mo HOA · 33% of rent

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

Listing remarks MLS

Community Is Located Close To Universities, Major Shopping Center Destinations, St Johns Town Center, Avenues Mall, Major Highways, And Short Drive To The Beach. Currently Tenant Occupied Until July 31, 2022 for $1300/monthly. Tenants Would Like To Continue With The New Owner If Possible. The Association Fees Includes Water,Insurance Termite Bond & Pest Control, Lawn Service & Exterior Building Maintenance.

Key facts

  • Open floor plan
  • Tile flooring
  • $600 HOA

Tags

ASSIGNED CARPORT PARKING SPACEPRIVATE FULL BATHROOMFULLY REMODELED KITCHENTILE FLOORINGOPEN FLOOR PLAN

Property features AI

Finance

  • HOA & community: Association amenities: fitness center, tennis courts, grounds maintenance, structure maintenance, trash; HOA fee $600 monthly (includes water, sewer, trash); CDD fee applicable

Exterior

  • Parking: Assigned parking; Carport (1 space); Additional parking
  • Security: Security lights; Smoke detector(s)
  • Utilities: Public sewer; Cable connected; Electricity connected; Water connected
  • Home design: Condominium; Two levels; Entry level is 1
  • Construction: Frame, shell dash and stucco exterior
  • Exterior features: Rear screened porch; Security lights; Smoke detector(s); Community pool (not private)

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Breakfast bar; Ceiling fan(s); Eat-in kitchen; Walk-in closet(s); Wood-burning fireplace
  • Laundry & utility: In-unit laundry on lower level

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/3.0-bath condo listed at $154k.

Deal economics

  • At list price, monthly cash flow is $-238 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $112k (27.2% below list).
  • Meets the 1% rule at list price ($2k rent vs $154k).
  • Recommended offer: $112k (27.2% below list) — sets the bar for cash-flow.

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: Beauclerc Elementary School (math 48% / reading 45%, grade D-, #1,223 of 2,144 statewide, top 57%, 689 students, 52% FRL); Southside Middle School (math 24% / reading 22%, grade F, #542 of 571 statewide, top 95%, 844 students, 57% FRL); Englewood High School (math 21% / reading 21%, grade F, #551 of 667 statewide, top 83%, 1,741 students, 58% FRL).
  • Zoned-school proficiency averages 30% at this address vs 46% district-wide (-15 pts) — the specific schools serving this property underperform the Duval average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 518 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 (-1.6%/yr); year-one equity from $1k 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.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
  • 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 $112,431 (27.2% 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. It's been on market 141 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.19%
Cap rate
4.44%
Cash-on-cash
-6.61%
DSCR
0.71
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.58% appreciation · 0.39% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.19×
Total profit
$-35,071
Equity at exit
$33,053
10-year hold
IRR
-20.1%
Equity multiple
-0.34×
Total profit
$-58,099
Equity at exit
$31,211

Cash invested: $43,260 (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 32256

Home prices YoY
-0.7%
Rents YoY
0.4%
Active inventory
518
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,833 high interval (Pro) →
Mortgage (P&I)
$810
Tax from tax record
$211 /mo · $2,536/yr
Insurance
$64
HOA
$600
Vacancy / Maint / Mgmt
$385
Net cashflow
$-238

Break-even live

Break-even rent $2,134
Max offer price $112,431
Occupancy floor

Sensitivity live

Price -10% $-151 -5% $-194 +0% $-238 +5% $-282 +10% $-326
Rent -10% $-383 -5% $-311 +0% $-238 +5% $-166 +10% $-93
Rate -1.0pp $-160 -0.5pp $-199 base $-238 +0.5pp $-278 +1.0pp $-319

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
$38,625
Closing costs
$4,635
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
7701 Baymeadows Cir W #1083 Jacksonville, FL 2.0 2.5 1272 $1,750 $1.38 12d 1 0.01mi
9485 Star Dr Unit 1 Jacksonville, FL 2.0 2.5 1450 $1,725 $1.19 24d 1 0.19mi
9491 Star Dr Unit 1 Jacksonville, FL 3.0 2.5 1550 $2,000 $1.29 18d 1 0.20mi
7616 Las Palmas Way #171 Jacksonville, FL 3.0 2.0 1499 $2,250 $1.50 24d 1 0.26mi
7703 Las Palmas Way #176 Jacksonville, FL 2.0 2.5 1389 $1,450 $1.04 24d 1 0.29mi
7766 Legacy Trl Jacksonville, FL 3.0 2.5 1492 $1,850 $1.24 22d 1 0.31mi
9582 Star Dr Jacksonville, FL 2.0 2.5 1202 $1,725 $1.44 21d 1 0.33mi
7670 Legacy Trl Jacksonville, FL 3.0 2.5 1472 $1,900 $1.29 13d 1 0.33mi
7670 Legacy Trl Jacksonville, FL 3.0 2.5 1492 $1,900 $1.27 24d 1 0.33mi
7700 Legacy Trl Jacksonville, FL 2.0 2.5 1202 $1,725 $1.44 24d 1 0.34mi
7759 Legacy Trl Jacksonville, FL 3.0 2.5 1492 $1,895 $1.27 18d 1 0.34mi
7745 Legacy Trl Jacksonville, FL 3.0 2.5 1492 $1,825 $1.22 21d 1 0.35mi
9595 Star Dr Jacksonville, FL 3.0 2.5 1502 $1,925 $1.28 24d 1 0.36mi
9621 Baylin Ct Jacksonville, FL 3.0 2.5 1492 $1,795 $1.20 15d 1 0.38mi
9621 Baylin Ct Jacksonville, FL 3.0 2.5 1492 $1,795 $1.20 13d 1 0.38mi
7595 Baymeadows Cir W Jacksonville, FL 1.0–3.0 1.0–2.0 1027 $1,657 $1.61 2d 29 0.45mi
7915 Baymeadows Cir E Jacksonville, FL 1.0–3.0 1.0–2.5 1142 $1,899 $1.66 2d 59 0.49mi
9349 Arbolita Way Jacksonville, FL 3.0 2.0 1281 $1,700 $1.33 24d 1 0.53mi
7740 Southside Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 1125 $1,827 $1.62 3d 9 0.54mi
7825 Echo Springs Rd Jacksonville, FL 2.0 2.5 1202 $1,700 $1.41 8d 1 0.58mi
7846 Echo Springs Rd Jacksonville, FL 2.0 2.5 1202 $1,725 $1.44 24d 1 0.59mi
9048 Alpine Aster Rd Jacksonville, FL 3.0 2.5 1492 $1,895 $1.27 15d 1 0.61mi
9098 Alpine Aster Rd Jacksonville, FL 3.0 2.5 1502 $1,975 $1.31 13d 1 0.61mi
9312 Kiskadee Ct Jacksonville, FL 3.0 2.5 1492 $1,945 $1.30 15d 1 0.63mi
9312 Kiskadee Ct Unit 1 Jacksonville, FL 3.0 2.5 1502 $1,895 $1.26 14d 1 0.63mi
8025 Baymeadows Cir E Jacksonville, FL 1.0–2.0 1.5–2.5 1115 $1,699 $1.52 3d 7 0.67mi
9803 Creekfront Rd Jacksonville, FL 1.0–3.0 1.0–2.0 1084 $1,975 $1.82 3d 79 0.68mi
7929 Echo Springs Rd Jacksonville, FL 2.0 2.5 1202 $1,700 $1.41 22d 1 0.70mi
8044 Echo Springs Rd Jacksonville, FL 2.0 2.5 1327 $1,725 $1.30 24d 1 0.71mi
8068 Echo Springs Rd Jacksonville, FL 2.0 2.5 1202 $1,650 $1.37 11d 1 0.71mi
7816 Southside Blvd Jacksonville, FL 1.0–3.0 1.0–2.0 1115 $3,008 $2.70 2d 1 0.73mi
9191 Stony Brook Rd Jacksonville, FL 2.0 2.5 1210 $1,850 $1.53 18d 1 0.73mi
8087 Echo Springs Rd Jacksonville, FL 2.0 3.0 1300 $1,700 $1.31 24d 1 0.75mi
9139 Stony Brook Rd Jacksonville, FL 3.0 2.5 1492 $2,000 $1.34 24d 1 0.75mi
2706 Wood Hill Dr #2706 Jacksonville, FL 3.0 2.5 1630 $1,800 $1.10 24d 1 0.85mi
7524 Southside Blvd Jacksonville, FL 1.0–2.0 1.0–2.0 775 $1,350 $1.74 17d 10 0.85mi
9701 Old Baymeadows Rd Unit 26 Jacksonville, FL 2.0 2.0 1200 $1,350 $1.12 24d 1 0.87mi
902 Wood Hill Dr #902 Jacksonville, FL 3.0 2.0 1530 $1,395 $0.91 24d 1 0.88mi
902 Wood Hill Dr Jacksonville, FL 3.0 2.0 1530 $1,395 $0.91 18d 1 0.88mi
603 Clubhouse Ct #603 Jacksonville, FL 2.0 1.5 1154 $1,800 $1.56 24d 1 0.88mi

HOA detail condo

Monthly dues
$600 · $7,200/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 48 events

  1. 2026-06-21
    days on market $154,500 Active 141 DOM
  2. 2026-06-18
    days on market $154,500 Active 138 DOM
  3. 2026-06-17
    days on market $154,500 Active 137 DOM
  4. 2026-06-16
    days on market $154,500 Active 136 DOM
  5. 2026-06-15
    days on market $154,500 Active 135 DOM
  6. 2026-06-10
    days on market $154,500 Active 129 DOM
  7. 2026-06-08
    days on market $154,500 Active 128 DOM
  8. 2026-06-07
    days on market $154,500 Active 127 DOM
  9. 2026-06-03
    days on market $154,500 Active 123 DOM
  10. 2026-06-02
    days on market $154,500 Active 122 DOM
  11. 2026-06-01
    days on market $154,500 Active 121 DOM
  12. 2026-05-31
    days on market $154,500 Active 120 DOM
  13. 2026-02-18
    price $154,500
  14. 2026-01-31
    listed $165,000 Active
  15. 2022-08-11
    soldstatus $215,000 Sold 423-char remark
    Show marketing remark (423 chars)

    Community Is Located Close To Universities, Major Shopping Center Destinations, St Johns Town Center, Avenues Mall, Major Highways, And Short Drive To The Beach. Currently Tenant Occupied Until July 31, 2022 for $1300/monthly. Tenants Would Like To Continue With The New Owner If Possible. The Association Fees Includes Water,Insurance Termite Bond & Pest Control, Lawn Service & Exterior Building Maintenance.

  16. 2022-06-04
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Community Is Located Close To Universities, Major Shopping Center Destinations, St Johns Town Center, Avenues Mall, Major Highways, And Short Drive To The Beach. Currently Tenant Occupied Until July 31, 2022 for $1300/monthly. Tenants Would Like To Continue With The New Owner If Possible. The Association Fees Includes Water,Insurance Termite Bond & Pest Control, Lawn Service & Exterior Building Maintenance.

  17. 2022-06-01
    listed $215,000 Active 423-char remark
    Show marketing remark (423 chars)

    Community Is Located Close To Universities, Major Shopping Center Destinations, St Johns Town Center, Avenues Mall, Major Highways, And Short Drive To The Beach. Currently Tenant Occupied Until July 31, 2022 for $1300/monthly. Tenants Would Like To Continue With The New Owner If Possible. The Association Fees Includes Water,Insurance Termite Bond & Pest Control, Lawn Service & Exterior Building Maintenance.

  18. 2017-08-10
    soldstatus $107,000
  19. 2017-08-07
    soldstatus $107,000 Sold 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  20. 2017-07-19
    status Pending 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  21. 2017-07-18
    historical Active - Contingent 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  22. 2017-07-14
    price $120,000 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  23. 2017-07-07
    price $122,000 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  24. 2017-06-27
    price $126,000 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  25. 2017-06-20
    listed $130,000 Active 503-char remark
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  26. 2017-06-20
    status Active
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  27. 2017-06-20
    historical
    Show marketing remark (503 chars)

    Don't miss out on this ''cute as a button'' spacious 3 bedroom/3 full bath condo!!! Updated kitchen( NEW FLOORS in kitchen) and countertops!!! Beautiful stone backsplash featured in the kitchen with appliances that are 3 years old... Wood burning fireplace... One bedroom is located on the first floor, and the master and additional spare are located upstairs.. Nice quiet backyard area overlooking the pond.. Unit also comes with a covered parking space and one parking spot.. This won't last long!!!!

  28. 2016-07-25
    historical
  29. 2016-07-15
    status Active
  30. 2016-07-15
    price $98,000
  31. 2016-06-11
    status Pending
  32. 2016-06-02
    historical Active - Contingent
  33. 2016-05-08
    status Active
  34. 2016-05-08
    price $104,300
  35. 2016-04-30
    status Pending
  36. 2016-04-30
    historical Active - Contingent
  37. 2016-04-28
    listed $102,000 Active
  38. 2016-04-28
    price $105,000
  39. 2014-01-15
    soldstatus $55,000
  40. 2014-01-10
    soldstatus $55,000
  41. 2013-07-05
    listed $55,000
  42. 2008-05-20
    historical
  43. 2007-11-20
    listed $139,900
  44. 2007-11-14
    historical
  45. 2007-05-22
    listed $139,900
  46. 2005-09-07
    soldstatus $128,000
  47. 2000-07-26
    soldstatus $86,000
  48. 1984-02-01
    soldstatus $81,000

ⓘ 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
$2,536 · $211/mo
Projected year-2 tax
$2,536 · $211/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 4/10 Moderate 4 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
$21,992
− Mortgage interest
−$8,654
− Property taxes
−$2,536
− Insurance
−$772
− Repairs & maintenance
−$1,759
− Management
−$1,759
− HOA
−$7,200
− Depreciation
−$4,495
Taxable loss
−$5,184
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,244
After-tax cash flow
$-1,613/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)
58,192
Household income
$73,570
Rent vs Own
61.3% rent · 38.7% own
Severe rent burden
2706.0

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 0.68)
Race & ethnicity
White 51% Black 18% Asian 13% Hispanic / Latino 11% Two or more races 10%
Hispanic origin (detail)
Puerto Rican 4% Cuban 1%
Common ancestry
Italian 4% Lithuanian 2% Romanian 2%
Foreign-born
22% · Canada, Jamaica, China
Languages at home
73% English-only · Spanish 9% Other Indo-European 6% Other Asian/Pacific 3%

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
▼ -1.58%
Current HPI
216.5115
Rent YoY
▲ 0.39%
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

+90.7% since first listed
36 events — show timeline
  • 2026-02-18 Price Changed $154,500 realMLS
  • 2026-01-31 Listed $165,000 realMLS
  • 2022-08-11 Sold (MLS) $215,000 realMLS
  • 2022-06-04 Pending realMLS
  • 2022-06-01 Listed $215,000 realMLS
  • 2017-08-10 Sold (Public Records) $107,000 Public Records
  • 2017-08-07 Sold (MLS) $107,000 realMLS
  • 2017-07-19 Pending realMLS
  • 2017-07-18 Contingent realMLS
  • 2017-07-14 Price Changed $120,000 realMLS
  • 2017-07-07 Price Changed $122,000 realMLS
  • 2017-06-27 Price Changed $126,000 realMLS
  • 2017-06-20 Listed $130,000 realMLS
  • 2017-06-20 Relisted realMLS
  • 2017-06-20 Listing Removed realMLS
  • 2016-07-25 Listing Removed realMLS
  • 2016-07-15 Relisted realMLS
  • 2016-07-15 Price Changed $98,000 realMLS
  • 2016-06-11 Pending realMLS
  • 2016-06-02 Contingent realMLS
  • 2016-05-08 Relisted realMLS
  • 2016-05-08 Price Changed $104,300 realMLS
  • 2016-04-30 Pending realMLS
  • 2016-04-30 Contingent realMLS
  • 2016-04-28 Listed $102,000 realMLS
  • 2016-04-28 Price Changed $105,000 realMLS
  • 2014-01-15 Sold (Public Records) $55,000 Public Records
  • 2014-01-10 Sold (MLS) $55,000 realMLS
  • 2013-07-05 Listed $55,000 realMLS
  • 2008-05-20 Listing Removed realMLS
  • 2007-11-20 Listed $139,900 realMLS
  • 2007-11-14 Listing Removed realMLS
  • 2007-05-22 Listed $139,900 realMLS
  • 2005-09-07 Sold (Public Records) $128,000 Public Records
  • 2000-07-26 Sold (Public Records) $86,000 Public Records
  • 1984-02-01 Sold (Public Records) $81,000 Public Records

Property tax history

+9.6%/yr

Latest (2025): $2,536 · -8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…