OFF_MARKETRisky Deal3 days on market

311 LINDEN Road

311 LINDEN Road, St. Augustine, FL 32086, Saint Augustine, FL 32086
$425,000
Zestimate®:$414,100

Listing Price

Property image 1
311 LINDEN Road, St. Augustine, FL 32086
Loc: Saint Augustine, FL
Days Listed
3
Tax Assessed
$365k
Zestimate®
$414k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$2,273/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

Osceola Elementary School

PK-5
3 mi away
6

R J Murray Middle School

6-8
4.6 mi away
6

Pedro Menendez High School

9-12
5.9 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
4.46%
Total ROI
12.0%
Cash Flow
$-569/mo
DSCR
0.74
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
2026-03-05Listed for sale$425,000$227
2019-08-07Sold$258,000$138
2019-07-25Pending sale$258,000$138
2019-06-18Listed for sale$258,000$138
2001-12-05Sold$160,000$86

Tax History

YearProperty TaxTax Assessment
2024$2,847.16$244,156
2023$2,788.77$237,045
2022$2,702.8$230,141
2021$2,691.59$223,438
2020$2,680.45$220,353
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,869
Built
2000
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: $425,000Rent Basis: Observed Comp Model ($2,273/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $213/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.50%

NOI: $14,866/yr

Cash-on-Cash Yield
-11.9%

On $97,750 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.9%

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)-$298/mo
Homeowner / Hazard Insurance-$213/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$227/mo
Property Management (8% of rent)-$182/mo
Total Pure Operating Expenses-$1,034/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,273/mo
Less: Operating Expenses-$1,034/mo
Net Operating Income (NOI)+$1,239/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-966/mo
$-11,597/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.