OFF_MARKETRisky Deal11 days on market

5478 MARINERS COVE Drive

5478 MARINERS COVE Drive, Jacksonville, FL 32210, Jacksonville, FL 32210
$489,000
Zestimate®:$512,900$23,900 Under Market

Listing Price

Property image 1
5478 MARINERS COVE Drive, Jacksonville, FL 32210
Loc: Jacksonville, FL
Days Listed
11
Tax Assessed
$357k
Zestimate®
$513k
5% Under Valued
Lot Size
9,583 sqft
Rent Estimate
$1,942/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.

4

Stonewall Jackson Elementary School

K-5
1 mi away
2

J. E. B. Stuart Middle School

6-8
0.5 mi away
2

Westside 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
2.96%
Total ROI
4.4%
Cash Flow
$-1,268/mo
DSCR
0.49
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
2026-05-04Sold$510,000$274
2026-04-28Pending sale$529,000$284
2026-04-24Listed for sale$529,000$284
2026-04-23Listing removed$529,000$284
2026-04-22Listed for sale$529,000$284
2026-04-13Listing removed$489,000$263
2026-03-13Listed for sale$489,000$263
2025-12-16Sold$270,000$145
1997-04-17Sold$185,000$99

Tax History

YearProperty TaxTax Assessment
2025$3,493.91$216,819
2024$3,241.37$210,709
2023$3,148.07$204,572
2022$2,879.84$198,614
2021$2,856.64$192,830
2020$2,827.46$190,168
2019$2,793.31$185,893
2018$2,755.88$182,427
2017$2,755.88$178,675
2016$2,719.84$175,000
2015$2,702.4$185,957
2014$2,958.39$184,482
2013$0$181,756
2012$0$185,302
2011$0$190,814
2010$0$187,995
2009$0$183,053
2006$0$173,215
2005$2,659.44$168,170
2004$0$163,272
2003$2,622.25$160,228
2002$0$157,470
2001$0$155,385
2000$0$178,400
1999$0$176,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,861
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: $489,000Rent Basis: Observed Comp Model ($1,942/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.35%

NOI: $11,507/yr

Cash-on-Cash Yield
-16.8%

On $112,470 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.0%

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)-$291/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$194/mo
Property Management (8% of rent)-$155/mo
Total Pure Operating Expenses-$983/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,942/mo
Less: Operating Expenses-$983/mo
Net Operating Income (NOI)+$959/mo
Less: Debt Service (30yr @ 6.75%)-$2,537/mo
Net Cash Flow
$-1,578/mo
$-18,941/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.