OFF_MARKETRisky Deal5 days on market

11898 MAGNOLIA FALLS Drive

11898 MAGNOLIA FALLS Drive, Jacksonville, FL 32258, Jacksonville, FL 32258
$675,000
Zestimate®:$658,100

Listing Price

Property image 1
11898 MAGNOLIA FALLS Drive, Jacksonville, FL 32258
Loc: Jacksonville, FL
Days Listed
5
Tax Assessed
$463k
Zestimate®
$658k
Market Rate
Lot Size
0.97 acres
Rent Estimate
$3,185/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Greenland Pines Elementary School

PK-5
0.6 mi away
3

Twin Lakes Academy Middle School

6-8
5.5 mi away
6

Mandarin High School

9-12
1.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Average
Confidence Score: 6.5/10
Exercise caution due to potential market volatility.
Cap Rate
4.10%
Total ROI
10.1%
Cash Flow
$-1,110/mo
DSCR
0.67
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Jacksonville single-family property presents an average investment opportunity, balancing solid location characteristics with relatively tight initial cash flow metrics. The asking price of $675,000 for a 3/3, 2591 sqft home suggests a required conservative gross monthly rent around $2,300 to hit target yields, which aligns with some market segments in JAX. The reported rental yield of 4.1% is slightly below what conservative analysts prefer for non-value-add single-family rentals (typically 5-7% gross). While the projected 4% annual appreciation is reasonable for the Florida market, relying heavily on appreciation means cash flow must be prioritized. Thorough due diligence on the property's actual operating expenses (taxes, insurance, HOA) is critical to ensure positive net operating income after debt service.

Strengths
  • Solid square footage and functional floor plan (3 Bed/3 Bath) which appeal to long-term renters.
  • Jacksonville, FL location benefits from steady population growth and relatively diverse employment base.
  • Projected 4% annual appreciation rate offers a conservative hedge against inflation.
  • The 2591 sqft size allows for potentially stronger rent growth over time compared to smaller units.
Considerations
  • The reported gross rental yield (4.1%) suggests a potentially thin cash-on-cash return, especially after factoring in vacancy, CapEx, and management fees.
  • High property insurance costs common in Florida coastal areas could severely compress Net Operating Income (NOI).
  • The purchase price may price in too much recent appreciation, limiting immediate cash-on-cash returns.
  • Conservative analysis demands confirming the $675,000 price point aligns with genuine market rents for this specific submarket.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-03Listed for sale$675,000$261
2022-09-23Sold$575,000$222
2022-09-21Pending sale$575,000$222
2022-08-13Contingent$575,000$222
2022-07-25Price change$575,000$222

Tax History

YearProperty TaxTax Assessment
2024$7,749.6$462,891
2023$7,543.61$449,199
2022$4,090.51$269,527
2021$4,064.52$261,677
2020$4,025.95$258,065
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,591
Built
2001
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $675,000Rent Basis: Observed Comp Model ($3,185/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $338/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.09%

NOI: $20,837/yr

Cash-on-Cash Yield
-13.7%

On $155,250 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+25.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$378/mo
Homeowner / Hazard Insurance-$338/mo
Vacancy Reserve (5% of rent)-$159/mo
Repairs & Maintenance (10% of rent)-$319/mo
Property Management (8% of rent)-$255/mo
Total Pure Operating Expenses-$1,449/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,185/mo
Less: Operating Expenses-$1,449/mo
Net Operating Income (NOI)+$1,736/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,766/mo
$-21,192/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.