OFF_MARKETRisky Deal6 days on market

1224 N BURGANDY Trail N

1224 N BURGANDY Trail N, St. Johns, FL 32259, Saint Johns, FL 32259
$795,000
Zestimate®:$804,600$9,600 Under Market

Listing Price

Property image 1
1224 N BURGANDY Trail N, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
6
Tax Assessed
$590k
Zestimate®
$805k
1% Under Valued
Lot Size
0.36 acres
Rent Estimate
$3,967/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

Julington Creek Elementary School

PK-5
1.3 mi away
10

Fruit Cove Middle School

6-8
1.9 mi away
9

Creekside High School

8-12
2.9 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
4.06%
Total ROI
9.9%
Cash Flow
$-1,333/mo
DSCR
0.67
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
2026-04-15Sold$800,000$229
2026-03-05Listed for sale$795,000$228
2003-01-13Sold$380,600$109

Tax History

YearProperty TaxTax Assessment
2025$6,105.31$356,900
2024$5,493.09$346,842
2023$5,088.18$336,740
2022$4,977.95$326,932
2021$4,699.62$317,410
2020$4,686.45$313,028
2019$4,762.5$305,990
2018$4,762.5$300,285
2017$4,637.05$294,109
2016$4,637.05$296,702
2015$4,619.01$294,640
2014$4,703.39$292,302
2013$0$279,594
2012$0$274,920
2011$0$282,915
2010$0$285,410
2009$0$283,118
2008$0$350,005
2007$0$339,471
2006$0$331,191
2005$0$321,545
2004$0$312,180
2003$0$309,040
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,493
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: $795,000Rent Basis: Observed Comp Model ($3,967/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $398/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.28%

NOI: $26,098/yr

Cash-on-Cash Yield
-12.8%

On $182,850 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.2%

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)-$482/mo
Homeowner / Hazard Insurance-$398/mo
Vacancy Reserve (5% of rent)-$198/mo
Repairs & Maintenance (10% of rent)-$397/mo
Property Management (8% of rent)-$317/mo
Total Pure Operating Expenses-$1,792/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,967/mo
Less: Operating Expenses-$1,792/mo
Net Operating Income (NOI)+$2,175/mo
Less: Debt Service (30yr @ 6.75%)-$4,125/mo
Net Cash Flow
$-1,950/mo
$-23,403/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.