OFF_MARKETRisky Deal7 days on market

11737 HEATHER GROVE Lane

11737 HEATHER GROVE Lane, Jacksonville, FL 32223, Jacksonville, FL 32223
$499,999
Zestimate®:$494,400

Listing Price

Property image 1
11737 HEATHER GROVE Lane, Jacksonville, FL 32223
Loc: Jacksonville, FL
Days Listed
7
Tax Assessed
$354k
Zestimate®
$494k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$2,398/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

Loretto Elementary School

PK-5
1.3 mi away
6

Mandarin Middle School

6-8
3.2 mi away
7

Mandarin High School

9-12
2.6 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
Risky
Confidence Score: 4.5/10
Exercise caution due to potential market volatility.
Cap Rate
4.22%
Total ROI
10.7%
Cash Flow
$-772/mo
DSCR
0.69
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 11737 Heather Grove Lane presents a challenging profile for a conservative investor. A 4.21% gross rental yield is insufficient to cover debt service, taxes, and maintenance in the current interest rate environment, likely resulting in negative monthly cash flow. While the 2,290 square foot layout is spacious, the 3-bedroom limitation restricts the tenant pool and rental upside relative to the $499,999 purchase price. Jacksonville remains a growth market, but the high entry cost for this specific asset yields a Cap Rate that underperforms compared to alternative US markets or even high-yield cash accounts. Reliance on 4% appreciation is speculative and provides a thin safety margin.

Strengths
  • Significant square footage for a 3-bedroom layout provides high lifestyle appeal
  • Consistent 4% projected annual appreciation aligns with Jacksonville market trends
  • Location in a growing Florida metro with strong economic diversification
Considerations
  • Subpar gross rental yield of 4.21% fails to cover modern financing costs
  • High entry price point relative to the bedroom count limits rental yield potential
  • Exposure to Florida's escalating property insurance premiums and tax assessments
  • High maintenance-to-rent ratio due to large square footage on a mid-tier rental income
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-18Sold$492,000$215
2026-04-20Contingent$499,999$218
2026-03-04Listed for sale$499,999$218
2011-11-01Sold$215,000$94
2011-08-23Price change$229,000$100
2011-07-16Price change$239,000$104
2011-06-18Listed for sale$249,000$109
1994-07-05Sold$125,200$55

Tax History

YearProperty TaxTax Assessment
2025$3,293$211,509
2024$3,041.86$205,549
2023$2,950.35$199,563
2022$2,770.51$193,751
2021$2,747.24$188,108
2020$2,718.64$185,511
2019$2,685.07$181,341
2018$2,648.35$177,960
2017$2,648.35$174,300
2016$2,612.96$170,715
2015$2,595.57$169,529
2014$2,620.57$168,184
2013$0$165,699
2012$0$162,930
2011$0$174,900
2010$0$172,316
2009$0$167,786
2006$0$158,768
2005$2,398.91$154,144
2004$0$149,654
2003$1,887.64$122,345
2002$0$119,478
2001$0$117,596
2000$0$114,171
1999$0$111,169
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,290
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: $499,999Rent Basis: Observed Comp Model ($2,398/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.14%

NOI: $15,692/yr

Cash-on-Cash Yield
-13.4%

On $115,000 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+27.1%

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)-$289/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$240/mo
Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$1,090/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,398/mo
Less: Operating Expenses-$1,090/mo
Net Operating Income (NOI)+$1,308/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-1,287/mo
$-15,441/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.