FOR_SALEExcellent Deal9 days on market

8290 GATE Parkway W #1014

8290 GATE Parkway W #1014, Jacksonville, FL 32216, Jacksonville, FL 32216
$179,000
Zestimate®:$172,400

Listing Price

Property image 1
8290 GATE Parkway W #1014, Jacksonville, FL 32216
Loc: Jacksonville, FL
Days Listed
9
Tax Assessed
$156k
Zestimate®
$172k
Market Rate
Lot Size
436 sqft
Rent Estimate
$1,531/mo
Est. Cash Flow base
Type
condo

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.

4

Greenfield Elementary School

PK-5
2.1 mi away
3

Southside Middle School

6-8
2 mi away
2

Englewood High School

9-12
3.1 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
7.52%
Total ROI
27.3%
Cash Flow
$217/mo
DSCR
1.24
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
2026-09-04Listed for sale$179,000$163
2022-07-08Listing removed$0
2022-06-14Listed for rent$1,500$1
2020-07-01Listing removed$119,500$109
2020-06-15Listing removed$1,200$1
2020-06-03Listed for rent$1,200$1
2020-04-18Price change$119,500$109
2020-03-14Listed for sale$120,000$109
2020-03-12Pending sale$120,000$109
2020-02-20Price change$120,000$109
2020-01-20Listed for sale$124,000$113
2015-10-11Listing removed$1,000$1
2015-09-30Price change$1,100$1
2015-09-23Price change$1,050$1
2015-09-19Listed for rent$1,100$1
2011-10-29Listing removed$995$1
2011-10-19Price change$995$1
2011-09-27Listed for rent$1,050$1
2006-06-29Sold$172,500$157

Tax History

YearProperty TaxTax Assessment
2025$2,797.03$156,000
2024$2,727.18$144,413
2023$2,590.71$131,285
2022$2,221.83$119,350
2021$1,928.24$108,500
2020$1,939.82$108,500
2019$1,866.29$100,100
2018$1,669.5$91,000
2017$1,669.5$92,500
2016$1,612.96$79,000
2015$1,462.27$74,000
2014$1,371.11$71,000
2013$0$58,000
2012$0$52,000
2011$0$53,500
2010$0$60,500
2009$0$148,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,100
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: $179,000Rent Basis: Observed Comp Model ($1,531/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $10,818/yr

Cash-on-Cash Yield
-0.8%

On $41,170 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.2%

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)-$127/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$77/mo
Repairs & Maintenance (10% of rent)-$153/mo
Property Management (8% of rent)-$122/mo
Total Pure Operating Expenses-$630/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,531/mo
Less: Operating Expenses-$630/mo
Net Operating Income (NOI)+$901/mo
Less: Debt Service (30yr @ 6.75%)-$929/mo
Net Cash Flow
$-27/mo
$-328/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.