OFF_MARKETAverage Deal2 days on market

12605 REMLER Drive W

12605 REMLER Drive W, Jacksonville, FL 32223, Jacksonville, FL 32223
$315,000
Zestimate®:$310,300

Listing Price

Property image 1
12605 REMLER Drive W, Jacksonville, FL 32223
Loc: Jacksonville, FL
Days Listed
2
Tax Assessed
$258k
Zestimate®
$310k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,874/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.

7

Loretto Elementary School

PK-5
1.8 mi away
6

Mandarin Middle School

6-8
4.3 mi away
6

Mandarin High School

9-12
3.2 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: 5.8/10
Exercise caution due to potential market volatility.
Cap Rate
5.06%
Total ROI
15.0%
Cash Flow
$-264/mo
DSCR
0.83
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Jacksonville single-family residence presents a marginal investment profile for conservative cash-flow investors. While the 4-bedroom, 2-bathroom configuration is highly attractive for family tenants and generally ensures lower turnover, the 5.06% gross rental yield is underwhelming in the current interest rate environment. After accounting for property taxes, maintenance, and the rising cost of property insurance in Florida, net operating income will likely struggle to cover debt service if financed with standard 25% down payment terms. The 4% appreciation forecast provides a steady equity hedge, but the property lacks the immediate yield cushion necessary to offset potential market volatility or unexpected capital expenditures.

Strengths
  • High-demand 4-bedroom floor plan attracts long-term family tenants
  • Jacksonville market continues to show resilient 4% annual appreciation
  • Price point is accessible for the regional mid-market segment
Considerations
  • Gross yield of 5.06% is insufficient to guarantee positive cash flow after financing
  • Exposure to escalating Florida insurance premiums and hurricane-related risks
  • Limited margin for error regarding property management fees and vacancy loss
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-13Listed for sale$315,000$234
2024-03-20Sold$310,000$231
2024-01-09Listed for sale$310,000$231
2024-01-04Listing removed$0
2023-12-21Listed for sale$299,000$222
2003-04-24Sold$105,000$78
2001-04-23Sold$93,000$69
1997-12-31Sold$68,000$51

Tax History

YearProperty TaxTax Assessment
2024$4,817.82$257,823
2023$911.25$111,513
2022$775.34$108,266
2021$749.41$105,113
2020$1,018.24$103,662
2019$996.56$101,332
2018$974.19$99,443
2017$974.19$97,398
2016$952.01$95,395
2015$938.54$94,732
2014$948.81$93,981
2013$0$92,593
2012$0$100,517
2011$0$116,293
2010$0$115,350
2009$0$112,318
2006$0$106,281
2005$1,211.08$103,185
2004$0$100,180
2003$1,182.01$85,955
2002$0$83,940
2001$0$70,364
2000$0$68,376
1999$0$67,576
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,344
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: $315,000Rent Basis: Observed Comp Model ($1,874/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $158/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.09%

NOI: $12,893/yr

Cash-on-Cash Yield
-9.3%

On $72,450 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.8%

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)-$211/mo
Homeowner / Hazard Insurance-$158/mo
Vacancy Reserve (5% of rent)-$94/mo
Repairs & Maintenance (10% of rent)-$187/mo
Property Management (8% of rent)-$150/mo
Total Pure Operating Expenses-$800/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,874/mo
Less: Operating Expenses-$800/mo
Net Operating Income (NOI)+$1,074/mo
Less: Debt Service (30yr @ 6.75%)-$1,634/mo
Net Cash Flow
$-560/mo
$-6,721/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.