OFF_MARKETNeutral Deal4 days on market

229 Walton Heath Drive

229 Walton Heath Drive, Atlantis, FL 33462, Atlantis, FL 33462
$769,900
Zestimate®:$730,700

Listing Price

Property image 1
229 Walton Heath Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
4
Tax Assessed
$444k
Zestimate®
$731k
Market Rate
Rent Estimate
$5,303/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

Starlight Cove Elementary School

PK-5
1.1 mi away
5

Tradewinds Middle School

6-8
1.3 mi away
4

Santaluces Community High School

PK,9-12
1.7 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
5.57%
Total ROI
17.5%
Cash Flow
$-322/mo
DSCR
0.92
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
2026-07-15Sold$730,000$360
2026-03-16Listed for sale$769,900$380
2010-12-02Sold$215,000$106
2010-07-19Sold$164,400$81
2004-07-09Sold$389,000$192
2001-11-15Sold$262,000$129

Tax History

YearProperty TaxTax Assessment
2025$5,265$269,714
2024$4,584$262,113
2023$4,553$254,479
2022$4,493$247,067
2021$4,470$239,871
2020$4,444.39$236,559
2019$4,386.59$231,240
2018$4,386.59$226,928
2017$4,187.49$222,261
2016$4,137.67$217,690
2015$4,153.32$216,177
2014$4,232.34$214,461
2013$4,164.7$211,292
2012$4,429.58$224,064
2011$4,385.86$217,880
2010$5,463.79$224,052
2009$5,997.48$261,541
2008$6,620.03$315,199
2007$7,381.07$362,017
2006$7,897.51$363,661
2005$0$297,647
2004$2,582.65$207,170
2003$137.05$203,307
2002$4,673.53$191,171
2001$3,261.73$155,190
2000$3,261.47$155,190
1999$3,224.57$158,310
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,028
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: $769,900Rent Basis: Observed Comp Model ($5,303/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $385/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.20%

NOI: $40,027/yr

Cash-on-Cash Yield
-4.5%

On $177,077 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.9%

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)-$363/mo
Homeowner / Hazard Insurance-$385/mo
Vacancy Reserve (5% of rent)-$265/mo
Repairs & Maintenance (10% of rent)-$530/mo
Property Management (8% of rent)-$424/mo
Total Pure Operating Expenses-$1,967/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,303/mo
Less: Operating Expenses-$1,967/mo
Net Operating Income (NOI)+$3,336/mo
Less: Debt Service (30yr @ 6.75%)-$3,995/mo
Net Cash Flow
$-659/mo
$-7,911/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.