OFF_MARKETExcellent Deal17 days on market
3020 Mac Rd
3020 Mac Rd, Saint Augustine, FL 32086, Saint Augustine, FL 32086
3020 Mac Rd, Saint Augustine, FL 32086
Loc: Saint Augustine, FL
Days Listed
17
Tax Assessed
$666k
Zestimate®
$754k
Market Rate
Lot Size
0.83 acres
Rent Estimate
$2,958/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
Otis A. Mason Elementary School
PK-5
2.4 mi away
6
Gamble Rogers Middle School
6-8
4.8 mi away
5
Pedro Menendez High School
8-12
5.7 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
7.57%
Total ROI
27.5%
Cash Flow
$1,099/mo
DSCR
1.25
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-20 | Price change | $775,000 | $274 |
| 2026-07-16 | Price change | $782,000 | $277 |
| 2026-06-08 | Listed for sale | $790,000 | $279 |
| 2026-05-15 | Listing removed | $824,900 | $292 |
| 2026-04-14 | Price change | $824,900 | $292 |
| 2026-03-10 | Price change | $849,999 | $301 |
| 2026-02-20 | Listed for sale | $875,000 | $309 |
| 2024-07-12 | Sold | $874,000 | $309 |
| 2024-05-16 | Price change | $884,000 | $313 |
| 2024-04-25 | Price change | $889,000 | $314 |
| 2024-03-26 | Listed for sale | $899,000 | $318 |
| 2022-09-19 | Sold | $828,000 | $293 |
| 2022-09-05 | Pending sale | $829,900 | $293 |
| 2022-08-02 | Contingent | $829,900 | $293 |
| 2022-07-29 | Price change | $829,900 | $293 |
| 2022-07-05 | Listed for sale | $849,900 | $301 |
| 2022-07-03 | Contingent | $849,900 | $301 |
| 2022-06-30 | Price change | $849,900 | $301 |
| 2022-06-16 | Listed for sale | $899,000 | $318 |
| 2021-12-03 | Sold | $440,000 | $156 |
| 2021-11-19 | Pending sale | $469,000 | $166 |
| 2021-11-09 | Contingent | $469,000 | $166 |
| 2021-11-08 | Price change | $469,000 | $166 |
| 2021-11-02 | Price change | $490,000 | $173 |
| 2021-10-24 | Listed for sale | $525,000 | $186 |
| 2021-10-22 | Contingent | $525,000 | $186 |
| 2021-10-13 | Listed for sale | $525,000 | $186 |
| 2019-12-17 | Listing removed | $369,500 | $131 |
| 2019-12-16 | Sold | $356,000 | $126 |
| 2001-01-02 | Sold | $300,000 | $106 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $6,958.81 | $530,615 |
| 2024 | $8,245.87 | $676,713 |
| 2023 | $8,196.66 | $665,072 |
| 2022 | $5,487.61 | $410,352 |
| 2021 | $3,632.04 | $297,505 |
| 2020 | $3,619.43 | $293,397 |
| 2019 | $4,353.3 | $295,439 |
| 2018 | $4,353.3 | $223,442 |
| 2017 | $0 | $218,846 |
| 2016 | $0 | $220,775 |
| 2015 | $2,808.69 | $215,337 |
| 2014 | $2,859.71 | $207,178 |
| 2013 | $0 | $213,210 |
| 2012 | $0 | $213,311 |
| 2011 | $0 | $232,223 |
| 2010 | $0 | $252,355 |
| 2009 | $0 | $262,325 |
| 2008 | $0 | $262,325 |
| 2007 | $0 | $254,430 |
| 2006 | $0 | $248,224 |
| 2005 | $0 | $240,994 |
| 2004 | $0 | $233,975 |
| 2003 | $0 | $229,612 |
| 2002 | $0 | $224,230 |
| 2001 | $0 | $226,230 |
| 2000 | $0 | $148,063 |
Getzels Group
Haven Team
CalRE #01884947
Property Specs
Beds
4
Baths
3
Sq Ft
2,828
Built
1988
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: $875,000Rent Basis: Observed Comp Model ($2,958/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $438/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.78%
NOI: $15,545/yr
Cash-on-Cash Yield
-19.3%
On $201,250 invested
DSCR Ratio
0.29x
Negative debt coverage
5-Yr Leveraged ROI
+-2.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$544/mo
Homeowner / Hazard Insurance-$438/mo
Vacancy Reserve (5% of rent)-$148/mo
Repairs & Maintenance (10% of rent)-$296/mo
Property Management (8% of rent)-$237/mo
Total Pure Operating Expenses-$1,663/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,958/mo
Less: Operating Expenses-$1,663/mo
Net Operating Income (NOI)+$1,295/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-3,245/mo
$-38,937/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Saint Augustine.