OFF_MARKETNeutral Deal3 days on market

2966 SWAPS Court

2966 SWAPS Court, Green Cove Springs, FL 32043, Green Cove Springs, FL 32043
$325,000
Zestimate®:$319,800

Listing Price

Property image 1
2966 SWAPS Court, Green Cove Springs, FL 32043
Loc: Green Cove Springs, FL
Days Listed
3
Tax Assessed
$310k
Zestimate®
$320k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$2,385/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

Shadowlawn Elementary School

PK-6
1.5 mi away
7

Lake Asbury Junior High School

7-8
0.6 mi away
5

Clay High School

PK,9-12
6.9 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
5.86%
Total ROI
19.0%
Cash Flow
$-56/mo
DSCR
0.97
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
2026-04-20Sold$318,000$175
2026-03-09Listed for sale$325,000$178
2025-12-04Listing removed$346,000$190
2025-10-14Price change$346,000$190
2025-09-23Price change$361,000$198
2025-09-05Listed for sale$371,000$204
2014-01-31Sold$154,000$85
2013-10-18Listed for sale$160,000$88
2013-07-01Listing removed$160,000$88
2013-06-04Listed for sale$160,000$88
2013-04-30Listing removed$150,000$82
2013-04-20Price change$150,000$82
2013-03-18Listed for sale$168,953$93
2013-02-11Sold$90,400$50
2012-09-28Listed for sale$125,500$69
2000-07-27Sold$111,000$61

Tax History

YearProperty TaxTax Assessment
2025$0$309,784
2024$2,190.47$161,669
2023$2,108.23$156,961
2022$1,928.88$152,390
2021$1,920.33$147,952
2020$1,858.29$145,910
2019$1,858.29$142,630
2018$1,828.14$139,971
2017$1,673.74$137,092
2016$1,662.1$134,272
2015$1,657.09$133,339
2014$1,703.94$123,393
2013$0$112,465
2012$0$112,145
2011$0$115,493
2010$0$121,003
2009$0$125,437
2008$0$125,312
2007$0$121,662
2006$0$118,695
2005$0$115,238
2004$0$111,882
2003$0$109,796
2001$0$88,035
2000$0$78,030
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,822
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: $325,000Rent Basis: Observed Comp Model ($2,385/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.24%

NOI: $17,046/yr

Cash-on-Cash Yield
-4.3%

On $74,750 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+72.9%

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)-$253/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$239/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$965/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,385/mo
Less: Operating Expenses-$965/mo
Net Operating Income (NOI)+$1,420/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-266/mo
$-3,191/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Green Cove Springs.