OFF_MARKETExcellent Deal6 days on market

1617 CAMPUS Street

1617 CAMPUS Street, Jacksonville, FL 32209, Jacksonville, FL 32209
$122,000
Zestimate®:$110,100

Listing Price

Property image 1
1617 CAMPUS Street, Jacksonville, FL 32209
Loc: Jacksonville, FL
Days Listed
6
Tax Assessed
$71k
Zestimate®
$110k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$1,174/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.

N/A

Smart Pope Livingston Elementary School

PK-3
0.5 mi away
4

Lake Shore Middle School

6-8
5.3 mi away
3

William M. Raines High School

9-12
2.8 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.75%
Total ROI
28.4%
Cash Flow
$171/mo
DSCR
1.28
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-30Sold$110,000$111
2022-01-19Sold$62,500$63
2018-07-03Sold$53,000$53
2017-06-28Sold$46,000$46
2013-10-07Sold$13,300$13
2009-09-29Sold$88,500$89
2008-06-25Sold$19,900$20

Tax History

YearProperty TaxTax Assessment
2025$1,619.96$71,357
2024$1,322.55$63,854
2023$1,289.11$61,667
2022$1,331.33$67,499
2021$1,019.92$46,476
2020$925.73$42,251
2019$937.62$42,307
2018$864.57$37,883
2017$864.57$26,939
2016$672.93$25,561
2015$656.32$33,336
2014$811.63$33,960
2013$0$38,469
2012$0$41,043
2011$0$42,070
2010$0$41,449
2009$0$36,987
2006$0$30,787
2005$90.84$29,890
2004$0$27,990
2003$529.2$27,290
2002$0$26,790
2001$0$25,290
2000$0$23,890
1999$0$23,590
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
995
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: $122,000Rent Basis: Observed Comp Model ($1,174/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.84%

NOI: $8,348/yr

Cash-on-Cash Yield
2.7%

On $28,060 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+107.6%

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)-$58/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$59/mo
Repairs & Maintenance (10% of rent)-$117/mo
Property Management (8% of rent)-$94/mo
Total Pure Operating Expenses-$478/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,174/mo
Less: Operating Expenses-$478/mo
Net Operating Income (NOI)+$696/mo
Less: Debt Service (30yr @ 6.75%)-$633/mo
Net Cash Flow
$63/mo
$752/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.

1617 CAMPUS Street | Jacksonville, FL | Haven AI Analysis | Haven by ScoutHavens