OFF_MARKETRisky Deal12 days on market

16301 DOWING CREEK Drive

16301 DOWING CREEK Drive, Jacksonville, FL 32218, Jacksonville, FL 32218
$465,000
Zestimate®:$459,800

Listing Price

Property image 1
16301 DOWING CREEK Drive, Jacksonville, FL 32218
Loc: Jacksonville, FL
Days Listed
12
Tax Assessed
$378k
Zestimate®
$460k
Market Rate
Lot Size
6,534 sqft
Rent Estimate
$2,954/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

Oceanway Elementary School

PK-5
5.3 mi away
4

Oceanway School

6-8
4.9 mi away
2

First Coast High School

9-12
3.9 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
6.15%
Total ROI
20.4%
Cash Flow
$31/mo
DSCR
1.01
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

While the 6.15% rental yield appears attractive for the Jacksonville market, the projected monthly cash flow of $31.07 is dangerously thin for a property priced at $465,000. This margin leaves zero room for error; a single HVAC repair, plumbing issue, or one month of vacancy would result in a net annual loss. For a 2,942 sqft single-family home, maintenance costs are typically higher, and this break-even status suggests the investor is solely reliant on the 4% annual appreciation. From a conservative standpoint, the lack of operational liquidity makes this an appreciation-only play with significant cash-call risk, which is generally unsuitable for cash-flow-focused portfolios.

Strengths
  • High rental yield of 6.15% indicates strong gross revenue potential
  • Large 4-bed, 3-bath footprint is desirable for long-term family tenants
  • Jacksonville remains a steady growth market with 4% expected appreciation
Considerations
  • Critically low monthly cash flow of $31.07 provides no margin for CapEx or vacancy
  • Large square footage (2,942) increases potential maintenance and turnover costs
  • High sensitivity to interest rate fluctuations and insurance premium hikes in Florida
  • Investment lacks defensive qualities in a high-interest-rate environment
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-02Listed for sale$465,000$158
2025-11-07Listing removed$448,000$152
2025-09-25Price change$448,000$152
2025-08-30Listed for sale$449,000$153
2023-09-28Sold$408,000$139
2023-09-26Pending sale$450,000$153
2023-09-15Listed for sale$450,000$153
2023-09-15Listing removed$0
2023-07-25Price change$469,000$159
2023-07-21Price change$510,000$173
2023-07-03Listed for sale$519,999$177
2011-05-19Sold$205,000$70

Tax History

YearProperty TaxTax Assessment
2024$7,896.02$377,838
2023$1,853.88$270,587
2022$1,756.15$215,792
2021$1,642.83$209,507
2020$1,547.08$206,615
2019$4,318.77$201,970
2018$4,278.45$198,205
2017$4,278.45$194,129
2016$4,179.86$190,137
2015$4,161.68$188,816
2014$4,197.42$187,318
2013$0$184,550
2012$0$181,466
2011$0$190,527
2010$0$15,000
2009$0$15,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,942
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: $465,000Rent Basis: Observed Comp Model ($2,954/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $233/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.47%

NOI: $20,796/yr

Cash-on-Cash Yield
-7.6%

On $106,950 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.1%

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)-$309/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$148/mo
Repairs & Maintenance (10% of rent)-$295/mo
Property Management (8% of rent)-$236/mo
Total Pure Operating Expenses-$1,221/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,954/mo
Less: Operating Expenses-$1,221/mo
Net Operating Income (NOI)+$1,733/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$-680/mo
$-8,157/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.