OFF_MARKETRisky Deal6 days on market

12795 HUNTLEY MANOR Drive

12795 HUNTLEY MANOR Drive, Jacksonville, FL 32224, Jacksonville, FL 32224
$799,000
Zestimate®:$856,700$57,700 Under Market

Listing Price

Property image 1
12795 HUNTLEY MANOR Drive, Jacksonville, FL 32224
Loc: Jacksonville, FL
Days Listed
6
Tax Assessed
$760k
Zestimate®
$857k
7% Under Valued
Lot Size
0.33 acres
Rent Estimate
$3,884/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.

9

Chet's Creek Elementary School

PK-5
1.1 mi away
5

Kernan Middle School

6-8
2 mi away
6

Atlantic Coast High School

9-12
5.2 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.96%
Total ROI
23.2%
Cash Flow
$-2,176/mo
DSCR
0.48
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
2026-03-20Sold$850,000$282
2026-03-16Pending sale$799,000$265
2026-02-20Listed for sale$799,000$265

Tax History

YearProperty TaxTax Assessment
2025$7,023.21$420,582
2024$6,692.67$408,729
2023$6,603.17$396,825
2022$6,061.59$385,267
2021$6,031.06$374,046
2020$5,977.18$368,882
2019$5,917.32$360,589
2018$5,848.72$353,866
2017$5,848.72$346,588
2016$5,784.11$339,460
2015$5,758.5$337,101
2014$5,816.98$334,426
2013$0$329,484
2012$0$323,977
2011$0$314,541
2010$0$309,893
2009$0$301,746
2006$0$285,528
2005$4,684.97$277,212
2004$0$269,138
2003$4,636.84$264,120
2002$0$257,930
2001$0$253,868
2000$0$238,472
1999$0$236,004
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,018
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: $799,000Rent Basis: Observed Comp Model ($3,884/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.96%

NOI: $23,639/yr

Cash-on-Cash Yield
-14.2%

On $183,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.2%

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)-$621/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$388/mo
Property Management (8% of rent)-$311/mo
Total Pure Operating Expenses-$1,914/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,884/mo
Less: Operating Expenses-$1,914/mo
Net Operating Income (NOI)+$1,970/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-2,176/mo
$-26,111/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.