OFF_MARKETRisky Deal6 days on market

3938 COLONY COVE Trail

3938 COLONY COVE Trail, Jacksonville, FL 32277, Jacksonville, FL 32277
$525,000
Zestimate®:$498,300

Listing Price

Property image 1
3938 COLONY COVE Trail, Jacksonville, FL 32277
Loc: Jacksonville, FL
Days Listed
6
Tax Assessed
$370k
Zestimate®
$498k
Market Rate
Lot Size
0.47 acres
Rent Estimate
$3,331/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.

4

Don Brewer Elementary School

3-5
1.2 mi away
6

Landmark Middle School

6-8
6.1 mi away
2

Terry Parker High School

9-12
2.1 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
4.57%
Total ROI
58.2%
Cash Flow
$-724/mo
DSCR
0.73
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
2026-04-13Sold$495,000$190
2026-02-26Listed for sale$525,000$202
2010-12-08Sold$220,000$85
2007-06-13Sold$357,500$137
1999-06-04Sold$173,000$66

Tax History

YearProperty TaxTax Assessment
2025$3,635.34$224,791
2024$3,379.77$218,456
2023$3,283.13$212,094
2022$3,004.22$205,917
2021$2,980.73$199,920
2020$2,950.57$197,160
2019$2,915.42$192,728
2018$2,876.78$189,135
2017$2,876.78$209,108
2016$3,274.67$199,734
2015$3,919.74$189,953
2014$3,781.31$171,194
2013$0$162,852
2012$0$183,202
2011$0$191,139
2010$0$203,913
2009$0$244,185
2006$0$193,951
2005$3,033.42$188,302
2004$0$182,817
2003$2,994.17$179,408
2002$0$175,203
2001$0$159,442
2000$0$154,798
1999$0$130,352
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,603
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: $525,000Rent Basis: Observed Comp Model ($3,331/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $263/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.57%

NOI: $23,996/yr

Cash-on-Cash Yield
-7.2%

On $120,750 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.2%

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)-$302/mo
Homeowner / Hazard Insurance-$263/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,331/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,331/mo
Less: Operating Expenses-$1,331/mo
Net Operating Income (NOI)+$2,000/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-724/mo
$-8,693/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.