CashFlowRE
Sign in Sign up
229 Orangedale Ave
D Composite 41.76
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).

  • Cash flow +13.6/30.0
  • ARV discount +7.2/15.0
  • Livability +4.2/5.0
  • DSCR +4.1/10.0
  • Schools +3.9/10.0
  • 1% rule +3.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$229,578

229 Orangedale Ave · Jacksonville, FL 32218
3 bd · 2.0 ba · 1,247 sqft · SingleFamily public records · 40 Days on market
Built 2007 9,583 sqft lot Est $228k · at est.

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

Listing remarks MLS

POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

Key facts

  • Near shopping
  • Quick commute
  • Near parks

Tags

OUTDOOR SPACEQUICK COMMUTENEAR PARKSNEAR SHOPPINGNEAR RIVER CITY MARKETPLACENEAR MEDICAL FACILITIES

Property features AI

Finance

  • HOA & community: Not a senior community

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Private sewer; Cable available; Electricity connected; Water available and connected
  • Home design: Single-family residence; One level
  • Construction: Stucco exterior; Metal roof
  • Exterior features: Deck; Back yard fencing; City street frontage; Asphalt road surface

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Freezer; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Breakfast bar; Ceiling fans; Open floor plan; Pantry; Primary bathroom with tub and shower; Split bedroom layout; Vaulted ceilings; 6 total rooms
  • 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 3-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $14 ($169/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (11.7% below list).
  • Recommended offer: $203k (11.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • Zoned schools: Oceanway Elementary School (math 58% / reading 47%, grade C-, #976 of 2,144 statewide, top 46%, 637 students, 51% FRL); Oceanway School (math 34% / reading 33%, grade F, #428 of 571 statewide, top 76%, 927 students, 51% FRL); First Coast High School (math 18% / reading 33%, grade F, #499 of 667 statewide, top 75%, 2,117 students, 49% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents soft (-0.4%/yr); 735 active listings in the ZIP; 21 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).
  • This rent runs 35% of the median local income ($70k/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 $2k of loan paydown is wiped out by about $7k 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 40 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $66k; list at $230k implies a 247% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,746 (11.7% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.88%
Cap rate
6.37%
Cash-on-cash
0.26%
DSCR
1.01
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$228,201
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Vernis Ave 0.17mi 3/2.0 1,247 (0%) 2mo $227,000 $182 90
12544 Camden Rd 0.39mi 3/2.0 1,188 (-5%) 14mo $338,000 $285 62
336 Shamrock Ave S 0.73mi 3/2.0 1,246 (-0%) 10mo $252,000 $202 58
458 Eric Ave 0.46mi 3/2.0 1,396 (+12%) 1mo $255,000 $183 58
12306 Desoto St 0.71mi 3/2.0 1,296 (+4%) 10mo $70,000 $54 52
12560 Pulaski Rd 0.63mi 3/2.0 1,344 (+8%) 15mo $265,000 $197 45
240 Shamrock Ave 0.69mi 3/1.0 1,208 (-3%) 20mo $205,000 $170 42
13254 Galway Ave 0.68mi 3/1.0 1,084 (-13%) 14mo $198,000 $183 31
466 Moby Dick Dr S 0.72mi 3/2.0 1,418 (+14%) 16mo $259,900 $183 30

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
-19.3%
Equity multiple
0.34×
Total profit
$-42,216
Equity at exit
$34,231
10-year hold
IRR
-19.9%
Equity multiple
0.09×
Total profit
$-58,443
Equity at exit
$19,850

Cash invested: $64,282 (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 32218

Home prices YoY
-25.7%
Rents YoY
-0.4%
Active inventory
735
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,027 high interval (Pro) →
Mortgage (P&I)
$1,204
Tax from tax record
$288 /mo · $3,457/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$14

Break-even live

Break-even rent $2,010
Max offer price $229,578
Occupancy floor 94%

Sensitivity live

Price -10% $144 -5% $79 +0% $14 +5% $-51 +10% $-116
Rent -10% $-146 -5% $-66 +0% $14 +5% $94 +10% $174
Rate -1.0pp $130 -0.5pp $72 base $14 +0.5pp $-45 +1.0pp $-106

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
$57,394
Closing costs
$6,887
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
250 Vernis Ave Jacksonville, FL 4.0 1.0 1100 $2,250 $2.05 6d 1 0.04mi
256 Vernis Ave Jacksonville, FL 4.0 1.0 1050 $2,125 $2.02 25d 1 0.05mi
525 New Berlin Rd Jacksonville, FL 4.0 1.0 1100 $2,200 $2.00 18d 1 0.09mi
12725 Whelan Ave Jacksonville, FL 3.0 2.5 1395 $1,950 $1.40 25d 1 0.15mi
12730 Barrack Ln Jacksonville, FL 3.0 2.5 1395 $1,600 $1.15 23d 1 0.18mi
556 Worcester Ct Jacksonville, FL 3.0 2.0 1500 $2,000 $1.33 25d 1 0.40mi
13112 Annies Walk Dr Jacksonville, FL 3.0 2.5 1359 $1,725 $1.27 25d 1 0.51mi
13283 N Main St Jacksonville, FL 1.0–2.0 1.0–2.0 1041 $1,947 $1.87 3d 24 0.71mi
12900 Broxton Bay Dr Jacksonville, FL 1.0–3.0 1.0–2.0 1103 $1,700 $1.54 4d 34 0.74mi
340 Shamrock Ave S Jacksonville, FL 3.0 2.0 1224 $1,769 $1.45 9d 1 0.76mi
13100 Broxton Bay Dr Jacksonville, FL 1.0–2.0 1.0–2.0 1093 $1,696 $1.55 3d 45 0.82mi
223 Collen Rd N Jacksonville, FL 4.0 2.0 1250 $1,800 $1.44 25d 1 1.00mi
231 Collen Rd N Jacksonville, FL 3.0 1.0 1134 $1,500 $1.32 25d 1 1.00mi
1228 Spring Creek Ct Jacksonville, FL 3.0 2.0 1351 $1,990 $1.47 16d 1 1.03mi
943 Capitol Pkwy Jacksonville, FL 3.0 2.5 1492 $1,650 $1.11 25d 1 1.18mi
911 Capitol Pkwy Jacksonville, FL 3.0 2.5 1492 $1,700 $1.14 4d 1 1.20mi
11833 N Main St Jacksonville, FL 2.0 2.0 1170 $1,495 $1.28 4d 4 1.22mi
11701 Palm Lake Dr Jacksonville, FL 1.0–3.0 1.0–2.0 999 $1,957 $1.96 3d 80 1.33mi
910 Observatory Pkwy Jacksonville, FL 3.0 2.5 1500 $1,750 $1.17 25d 1 1.34mi
225 Duval Station Rd Jacksonville, FL 1.0–2.0 1.0–2.0 1119 $1,700 $1.52 12d 1 1.46mi
13949 Gossett St Jacksonville, FL 3.0 2.0 1470 $1,800 $1.22 25d 1 1.50mi

Listing history 29 events

  1. 2026-06-21
    days on market $229,578 Active 40 DOM
  2. 2026-06-18
    days on market $229,578 Active 37 DOM
  3. 2026-06-17
    days on market $229,578 Active 36 DOM
  4. 2026-06-16
    days on market $229,578 Active 35 DOM
  5. 2026-06-15
    days on market $229,578 Active 34 DOM
  6. 2026-06-13
    days on market $229,578 Active 31 DOM
  7. 2026-06-10
    days on market $229,578 Active 28 DOM
  8. 2026-06-08
    days on market $229,578 Active 27 DOM
  9. 2026-06-07
    days on market $229,578 Active 26 DOM
  10. 2026-06-05
    days on market $229,578 Active 23 DOM
  11. 2026-06-03
    days on market $229,578 Active 22 DOM
  12. 2026-06-02
    days on market $229,578 Active 21 DOM
  13. 2026-06-01
    days on market $229,578 Active 20 DOM
  14. 2026-05-31
    days on market $229,578 Active 19 DOM
  15. 2026-05-12
    status Active
  16. 2026-05-12
    historical
  17. 2026-05-11
    listed $233,786 Active
  18. 2016-03-23
    soldstatus $66,202 Sold 292-char remark
    Show marketing remark (292 chars)

    POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

  19. 2016-02-26
    status Pending 292-char remark
    Show marketing remark (292 chars)

    POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

  20. 2016-02-25
    status Active 292-char remark
    Show marketing remark (292 chars)

    POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

  21. 2016-02-22
    status Pending 292-char remark
    Show marketing remark (292 chars)

    POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

  22. 2016-02-04
    listed $65,700 Active 292-char remark
    Show marketing remark (292 chars)

    POTENTIAL! POTENTIAL! Come see this 3 bed, 2 bath single family home today. Property features a stucco exterior, a one car garage, spacious fenced yard. Eat in kitchen with wood cabinets open to the Living room area. Spacious bedrooms with Two full baths. Central air and heating. A must see!

  23. 2015-12-13
    status Pending 436-char remark
    Show marketing remark (436 chars)

    Multiple offers: Highest and best due by 5pm on 12/9. Affordable and easy living in this 3 bedroom 2 bath home built in 2007. Located close to schools, shopping and interstate access this home is centrally located in the growing Northside area. Featuring an open floor plan with spacious living room, 1-car garage, detached shed, fenced rear and a good sized yard means you need to act quick before this home is gone. Take a look today!

  24. 2015-12-13
    historical 436-char remark
    Show marketing remark (436 chars)

    Multiple offers: Highest and best due by 5pm on 12/9. Affordable and easy living in this 3 bedroom 2 bath home built in 2007. Located close to schools, shopping and interstate access this home is centrally located in the growing Northside area. Featuring an open floor plan with spacious living room, 1-car garage, detached shed, fenced rear and a good sized yard means you need to act quick before this home is gone. Take a look today!

  25. 2015-11-03
    listed $89,900 Active 436-char remark
    Show marketing remark (436 chars)

    Multiple offers: Highest and best due by 5pm on 12/9. Affordable and easy living in this 3 bedroom 2 bath home built in 2007. Located close to schools, shopping and interstate access this home is centrally located in the growing Northside area. Featuring an open floor plan with spacious living room, 1-car garage, detached shed, fenced rear and a good sized yard means you need to act quick before this home is gone. Take a look today!

  26. 2015-11-03
    price $84,600 436-char remark
    Show marketing remark (436 chars)

    Multiple offers: Highest and best due by 5pm on 12/9. Affordable and easy living in this 3 bedroom 2 bath home built in 2007. Located close to schools, shopping and interstate access this home is centrally located in the growing Northside area. Featuring an open floor plan with spacious living room, 1-car garage, detached shed, fenced rear and a good sized yard means you need to act quick before this home is gone. Take a look today!

  27. 2007-08-22
    soldstatus $170,000
  28. 2002-09-06
    soldstatus $63,000
  29. 1987-02-01
    soldstatus $24,000

ⓘ 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
$3,457 · $288/mo
Projected year-2 tax
$3,457 · $288/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 ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 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
$24,330
− Mortgage interest
−$12,860
− Property taxes
−$3,457
− Insurance
−$1,148
− Repairs & maintenance
−$1,946
− Management
−$1,946
− Depreciation
−$6,679
Taxable loss
−$3,706
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$889
After-tax cash flow
$1,058/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)
72,905
Household income
$69,638
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
2289.0

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 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada, Jamaica, Vietnam
Languages at home
89% English-only · Spanish 6% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -90.73%
Current HPI
262.2329
Rent YoY
▼ -0.40%
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

+874.1% since first listed
15 events — show timeline
  • 2026-05-12 Relisted realMLS
  • 2026-05-12 Listing Removed realMLS
  • 2026-05-11 Listed $233,786 realMLS
  • 2016-03-23 Sold (MLS) $66,202 realMLS
  • 2016-02-26 Pending realMLS
  • 2016-02-25 Relisted realMLS
  • 2016-02-22 Pending realMLS
  • 2016-02-04 Listed $65,700 realMLS
  • 2015-12-13 Pending realMLS
  • 2015-12-13 Listing Removed realMLS
  • 2015-11-03 Listed $89,900 realMLS
  • 2015-11-03 Price Changed $84,600 realMLS
  • 2007-08-22 Sold (Public Records) $170,000 Public Records
  • 2002-09-06 Sold (Public Records) $63,000 Public Records
  • 1987-02-01 Sold (Public Records) $24,000 Public Records

Property tax history

+14.1%/yr

Latest (2025): $3,457 · +19.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…