OFF_MARKETRisky Deal2 days on market
2768 S PERIWINKLE Avenue
2768 S PERIWINKLE Avenue, Middleburg, FL 32068, Middleburg, FL 32068
2768 S PERIWINKLE Avenue, Middleburg, FL 32068
Loc: Middleburg, FL
Days Listed
2
Tax Assessed
$339k
Zestimate®
$463k
1% Under Valued
Lot Size
1.06 acres
Rent Estimate
$2,242/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
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
4.12%
Total ROI
10.3%
Cash Flow
$-747/mo
DSCR
0.68
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $460,000Rent Basis: Observed Comp Model ($2,242/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $230/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.18%
NOI: $14,638/yr
Cash-on-Cash Yield
-13.2%
On $105,800 invested
DSCR Ratio
0.51x
Negative debt coverage
5-Yr Leveraged ROI
+28.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$277/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$224/mo
Property Management (8% of rent)-$179/mo
Total Pure Operating Expenses-$1,022/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,242/mo
Less: Operating Expenses-$1,022/mo
Net Operating Income (NOI)+$1,220/mo
Less: Debt Service (30yr @ 6.75%)-$2,387/mo
Net Cash Flow
$-1,167/mo
$-14,004/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Middleburg.