OFF_MARKETExcellent Deal7 days on market

905 Alcala Dr

905 Alcala Dr, Saint Augustine, FL 32086, Saint Augustine, FL 32086
$550,000
Zestimate®:$534,700

Listing Price

Property image 1
905 Alcala Dr, Saint Augustine, FL 32086
Loc: Saint Augustine, FL
Days Listed
7
Tax Assessed
$519k
Zestimate®
$535k
Market Rate
Lot Size
0.46 acres
Rent Estimate
$2,811/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

W. Douglas Hartley Elementary School

PK-5
1.9 mi away
6

Gamble Rogers Middle School

6-8
3 mi away
5

Pedro Menendez High School

8-12
4.5 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
7.30%
Total ROI
26.2%
Cash Flow
$564/mo
DSCR
1.20
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
2026-05-14Listing removed$550,000$200
2026-02-26Listed for sale$550,000$200
2026-02-01Listing removed$595,000$217
2025-10-15Price change$595,000$217
2025-07-16Listed for sale$625,000$228
2018-12-06Sold$225,000$82
2018-11-29Pending sale$235,000$86
2018-09-04Price change$235,000$86
2018-05-30Price change$280,000$102
2018-05-08Price change$289,500$105
2018-02-26Listed for sale$299,500$109

Tax History

YearProperty TaxTax Assessment
2025$2,978.76$235,108
2024$2,624.39$228,482
2023$2,570.34$221,827
2022$2,489.39$215,366
2021$2,468.71$209,093
2020$2,458.57$206,206
2019$2,498.78$201,570
2018$2,498.78$226,178
2017$3,369.9$218,611
2016$3,369.9$198,353
2015$3,177.42$183,940
2014$2,956.34$177,088
2013$0$167,451
2012$0$167,037
2011$0$177,399
2010$0$183,595
2009$0$214,574
2008$0$240,739
2007$0$290,567
2006$0$273,100
2005$0$213,480
2004$0$198,910
2003$0$172,800
2002$0$166,360
2001$0$131,990
2000$0$127,820
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,745
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: $550,000Rent Basis: Observed Comp Model ($2,811/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.20%

NOI: $17,589/yr

Cash-on-Cash Yield
-13.2%

On $126,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.4%

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)-$424/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$141/mo
Repairs & Maintenance (10% of rent)-$281/mo
Property Management (8% of rent)-$225/mo
Total Pure Operating Expenses-$1,345/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,811/mo
Less: Operating Expenses-$1,345/mo
Net Operating Income (NOI)+$1,466/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,388/mo
$-16,657/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.