OFF_MARKETExcellent Deal2 days on market
5584 N Ocean Shore Blvd
5584 N Ocean Shore Blvd, Palm Coast, FL 32137, Palm Coast, FL 32137
5584 N Ocean Shore Blvd, Palm Coast, FL 32137
Loc: Palm Coast, FL
Days Listed
2
Tax Assessed
$903k
Zestimate®
$2036k
Market Rate
Lot Size
1.47 acres
Rent Estimate
$4,560/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
8.16%
Total ROI
30.5%
Cash Flow
$3,921/mo
DSCR
1.34
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: $2,250,000Rent Basis: Observed Comp Model ($4,560/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,125/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
0.88%
NOI: $19,783/yr
Cash-on-Cash Yield
-23.2%
On $517,500 invested
DSCR Ratio
0.14x
Negative debt coverage
5-Yr Leveraged ROI
+-22.0%
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)-$738/mo
Homeowner / Hazard Insurance-$1,125/mo
Vacancy Reserve (5% of rent)-$228/mo
Repairs & Maintenance (10% of rent)-$456/mo
Property Management (8% of rent)-$365/mo
Total Pure Operating Expenses-$2,911/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,560/mo
Less: Operating Expenses-$2,911/mo
Net Operating Income (NOI)+$1,649/mo
Less: Debt Service (30yr @ 6.75%)-$11,675/mo
Net Cash Flow
$-10,026/mo
$-120,315/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Palm Coast.