OFF_MARKETRisky Deal5 days on market

11654 LAKE RIDE Drive

11654 LAKE RIDE Drive, Jacksonville, FL 32223, Jacksonville, FL 32223
$339,900
Zestimate®:$333,100

Listing Price

Property image 1
11654 LAKE RIDE Drive, Jacksonville, FL 32223
Loc: Jacksonville, FL
Days Listed
5
Tax Assessed
$253k
Zestimate®
$333k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$2,072/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
0.4 mi away
6

Mandarin Middle School

6-8
2.5 mi away
6

Mandarin High School

9-12
1.8 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
Risky
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
5.25%
Total ROI
15.9%
Cash Flow
$-231/mo
DSCR
0.87
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

11654 Lake Ride Drive presents a significant challenge for conservative investors due to its negative monthly cash flow of -$230.60. While Jacksonville remains a stable growth market with a projected 4% appreciation rate, the gross rental yield of 5.25% is insufficient to cover modern debt service, property taxes, and Florida's volatile insurance premiums. Relying on appreciation to offset monthly operating losses is a speculative strategy rather than a cash-flow-oriented investment. The property is currently priced at a premium that necessitates a substantial down payment to reach a break-even point, making it a poor choice for those seeking immediate passive income.

Strengths
  • Located in Jacksonville, a market with consistent population growth
  • Standard 3-bed, 2-bath configuration is highly liquid for both rentals and resale
  • Steady 4% projected annual appreciation aligns with historical averages
Considerations
  • Negative monthly cash flow indicates the investor must subsidize the property
  • Rental yield of 5.25% is below the current risk-free rate and average mortgage rates
  • High exposure to Florida's escalating property insurance costs and tax reassessments
  • 1306 sqft size limits appeal to larger families, potentially capping rental upside
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-04Listed for sale$339,900$260
1997-04-30Sold$80,000$61

Tax History

YearProperty TaxTax Assessment
2024$980.23$120,814
2023$925.31$117,296
2022$862.44$113,880
2021$836.07$110,564
2020$1,104.09$109,038
2019$1,081.5$106,587
2018$1,058.13$104,600
2017$1,058.13$102,449
2016$1,034.97$100,342
2015$1,316.42$99,645
2014$1,327.68$97,374
2013$0$95,935
2012$0$94,332
2011$0$91,585
2010$0$90,232
2009$0$87,860
2006$0$83,139
2005$1,034.98$80,717
2004$0$78,366
2003$1,006.5$76,905
2002$0$75,103
2001$0$73,920
2000$0$71,767
1999$0$70,616
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,306
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: $339,900Rent Basis: Observed Comp Model ($2,072/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $170/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.30%

NOI: $14,623/yr

Cash-on-Cash Yield
-8.4%

On $78,177 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.4%

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)-$207/mo
Homeowner / Hazard Insurance-$170/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$207/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$853/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,072/mo
Less: Operating Expenses-$853/mo
Net Operating Income (NOI)+$1,219/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$-545/mo
$-6,541/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.