OFF_MARKETNeutral Deal6 days on market
3675 NICHOLAS Circle S
3675 NICHOLAS Circle S, Jacksonville, FL 32207, Jacksonville, FL 32207
3675 NICHOLAS Circle S, Jacksonville, FL 32207
Loc: Jacksonville, FL
Days Listed
6
Tax Assessed
$137k
Zestimate®
$282k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$2,059/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.
3
Spring Park Elementary School
PK-5
0.7 mi away
3
Southside Middle School
6-8
2.5 mi away
2
Englewood High School
9-12
1.5 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
5.94%
Total ROI
19.3%
Cash Flow
$-32/mo
DSCR
0.98
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 |
|---|---|---|---|
| 2026-04-22 | Sold | $280,000 | $182 |
| 2026-03-23 | Pending sale | $295,000 | $192 |
| 2026-03-13 | Listed for sale | $295,000 | $192 |
| 2025-12-05 | Listing removed | $0 | – |
| 2025-11-12 | Listed for sale | $290,995 | $189 |
| 2025-11-11 | Listing removed | $2,150 | $1 |
| 2025-10-09 | Price change | $2,150 | $1 |
| 2025-09-20 | Listed for rent | $2,250 | $1 |
| 2025-09-19 | Listing removed | $298,990 | $195 |
| 2025-09-05 | Price change | $298,990 | $195 |
| 2025-07-31 | Price change | $299,990 | $195 |
| 2025-07-15 | Listed for sale | $309,990 | $202 |
| 2025-07-12 | Listing removed | $315,000 | $205 |
| 2025-06-03 | Price change | $315,000 | $205 |
| 2025-05-13 | Price change | $329,900 | $215 |
| 2025-04-09 | Price change | $339,900 | $221 |
| 2025-03-13 | Price change | $345,900 | $225 |
| 2025-02-17 | Price change | $349,900 | $228 |
| 2025-02-11 | Listed for sale | $350,000 | $228 |
| 2024-09-13 | Sold | $150,500 | $98 |
| 2024-08-28 | Pending sale | $149,900 | $98 |
| 2024-08-21 | Listed for sale | $149,900 | $98 |
| 2017-02-16 | Listing removed | $115,000 | $75 |
| 2016-09-30 | Listed for sale | $115,000 | $75 |
| 2002-05-14 | Sold | $78,000 | $51 |
| 1998-02-06 | Sold | $22,085 | $14 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $2,813.39 | $136,935 |
| 2024 | $786.45 | $70,194 |
| 2023 | $777.42 | $68,150 |
| 2022 | $726.21 | $66,166 |
| 2021 | $732.02 | $64,239 |
| 2020 | $730.85 | $63,353 |
| 2019 | $731.81 | $61,929 |
| 2018 | $730.19 | $60,775 |
| 2017 | $730.19 | $59,525 |
| 2016 | $729.35 | $58,301 |
| 2015 | $732.38 | $69,673 |
| 2014 | $824.14 | $69,121 |
| 2013 | $0 | $68,100 |
| 2012 | $0 | $70,392 |
| 2011 | $0 | $68,785 |
| 2010 | $0 | $75,908 |
| 2009 | $0 | $84,573 |
| 2006 | $0 | $92,443 |
| 2005 | $993.17 | $78,466 |
| 2004 | $0 | $76,181 |
| 2003 | $964.94 | $74,761 |
| 2002 | $0 | $52,906 |
| 2001 | $0 | $52,073 |
| 2000 | $0 | $50,556 |
| 1999 | $0 | $49,227 |
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: $295,000Rent Basis: Observed Comp Model ($2,059/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.38%
NOI: $15,883/yr
Cash-on-Cash Yield
-3.7%
On $67,850 invested
DSCR Ratio
0.86x
Negative debt coverage
5-Yr Leveraged ROI
+75.9%
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)-$112/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$206/mo
Property Management (8% of rent)-$165/mo
Total Pure Operating Expenses-$735/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,059/mo
Less: Operating Expenses-$735/mo
Net Operating Income (NOI)+$1,324/mo
Less: Debt Service (30yr @ 6.75%)-$1,531/mo
Net Cash Flow
$-207/mo
$-2,485/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Jacksonville.