OFF_MARKETRisky Deal10 days on market

4050 WATERWAY Court

4050 WATERWAY Court, Jacksonville, FL 32223, Jacksonville, FL 32223
$485,000
Zestimate®:$492,600$7,600 Under Market

Listing Price

Property image 1
4050 WATERWAY Court, Jacksonville, FL 32223
Loc: Jacksonville, FL
Days Listed
10
Tax Assessed
$346k
Zestimate®
$493k
2% Under Valued
Lot Size
1.45 acres
Rent Estimate
$2,574/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.

8

Loretto Elementary School

PK-5
1.1 mi away
6

Mandarin Middle School

6-8
3.4 mi away
7

Mandarin High School

9-12
1.9 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
3.60%
Total ROI
37.2%
Cash Flow
$-1,060/mo
DSCR
0.58
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
2026-05-08Sold$490,000$228
2026-03-13Listed for sale$485,000$226
2022-08-12Sold$380,000$177
2022-07-15Pending sale$359,900$168
2022-07-13Listed for sale$359,900$168

Tax History

YearProperty TaxTax Assessment
2025$6,526.96$346,254
2024$6,051.03$326,854
2023$6,122.84$329,196
2022$2,348.89$167,437
2021$2,326.91$162,561
2020$1,039.6$160,317
2019$1,051$156,713
2018$1,052.19$153,791
2017$1,052.19$150,628
2016$1,057.13$147,530
2015$1,076.51$146,505
2014$1,108.81$145,343
2013$0$143,196
2012$0$140,803
2011$0$136,702
2010$0$134,682
2009$0$131,142
2006$0$124,094
2005$1,773.59$120,480
2004$0$116,971
2003$1,741.15$114,790
2002$0$112,100
2001$0$110,335
2000$0$107,121
1999$0$104,752
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,145
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: $485,000Rent Basis: Observed Comp Model ($2,574/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $243/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.60%

NOI: $17,474/yr

Cash-on-Cash Yield
-11.4%

On $111,550 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.2%

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)-$283/mo
Homeowner / Hazard Insurance-$243/mo
Vacancy Reserve (5% of rent)-$129/mo
Repairs & Maintenance (10% of rent)-$257/mo
Property Management (8% of rent)-$206/mo
Total Pure Operating Expenses-$1,118/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,574/mo
Less: Operating Expenses-$1,118/mo
Net Operating Income (NOI)+$1,456/mo
Less: Debt Service (30yr @ 6.75%)-$2,517/mo
Net Cash Flow
$-1,060/mo
$-12,724/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.