OFF_MARKETExcellent Deal11 days on market

174 Torres Trce

174 Torres Trce, Saint Augustine, FL 32095, Saint Augustine, FL 32095
$385,000
Zestimate®:$386,700$1,700 Under Market

Listing Price

Property image 1
174 Torres Trce, Saint Augustine, FL 32095
Loc: Saint Augustine, FL
Days Listed
11
Tax Assessed
$357k
Zestimate®
$387k
0% Under Valued
Lot Size
5,227 sqft
Rent Estimate
$2,997/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

Crookshank Elementary School

PK-5
5.6 mi away
6

St. Augustine High School

8-12
4.4 mi away
7

Sebastian Middle School

6-8
4.9 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
8.05%
Total ROI
29.9%
Cash Flow
$635/mo
DSCR
1.33
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
2026-05-01Sold$385,000$184
2026-03-05Listed for sale$385,000$184
2025-11-04Listing removed$399,900$191
2025-08-16Price change$399,900$191
2025-08-04Price change$415,000$198
2025-06-21Listed for sale$430,000$205
2024-04-17Sold$420,000$200
2024-02-28Pending sale$439,990$210
2024-02-13Price change$439,990$210
2024-01-18Price change$358,990$171
2024-01-17Listed for sale$352,990$168

Tax History

YearProperty TaxTax Assessment
2025$7,077.85$326,430
2024$3,957.62$90,000
2023$3,205.53$75,000
2022$0$5,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,098
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: $385,000Rent Basis: Observed Comp Model ($2,997/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $193/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.68%

NOI: $21,877/yr

Cash-on-Cash Yield
-2.4%

On $88,550 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+82.4%

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)-$292/mo
Homeowner / Hazard Insurance-$193/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,174/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,997/mo
Less: Operating Expenses-$1,174/mo
Net Operating Income (NOI)+$1,823/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-175/mo
$-2,095/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.