OFF_MARKETRisky Deal3 days on market

974 CALYPSO Way

974 CALYPSO Way, Jacksonville, FL 32233, Jacksonville, FL 32233

$799,000

Zestimate®:$804,500$5,500 Under Market

Listing Price

974 CALYPSO Way, Jacksonville, FL 32233

Loc: Jacksonville, FL

Days Listed

Tax Assessed

$489k

Zestimate®

$805k

1% Under Valued

Lot Size

7,841 sqft

Rent Estimate

$3,432/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.

Neptune Beach Elementary School

PK-5

1.8 mi away

Mayport Middle School

6-8

1.4 mi away

Duncan U. Fletcher High School

9-12

2.5 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

2.77%

Total ROI

19.0%

Cash Flow

$-2,303/mo

DSCR

0.44

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

Date	Event	Price	Price/sqft
2026-04-10	Sold	$799,000	$318
2026-03-10	Listed for sale	$799,000	$318
2024-09-03	Sold	$649,900	$259

Tax History

Year	Property Tax	Tax Assessment
2025	$4,821.62	$309,919
2024	$847.57	$18,532
2023	$998.06	$16,848

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

2,510

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: $799,000Rent Basis: Observed Comp Model ($3,432/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

2.77%

NOI: $22,119/yr

Cash-on-Cash Yield

-15.0%

On $183,770 invested

DSCR Ratio

0.44x

Negative debt coverage

5-Yr Leveraged ROI

+19.0%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.98% of basis)-$399/mo

Homeowner / Hazard Insurance-$400/mo

Vacancy Reserve (5% of rent)-$172/mo

Repairs & Maintenance (10% of rent)-$343/mo

Property Management (8% of rent)-$275/mo

Total Pure Operating Expenses-$1,589/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,432/mo

Less: Operating Expenses-$1,589/mo

Net Operating Income (NOI)+$1,843/mo

Less: Debt Service (30yr @ 6.75%)-$4,146/mo

Net Cash Flow

$-2,303/mo

$-27,631/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.