OFF_MARKETRisky Deal3 days on market

320 N Country Club Drive

320 N Country Club Drive, Atlantis, FL 33462, Atlantis, FL 33462
$899,000
Zestimate®:$836,000

Listing Price

Property image 1
320 N Country Club Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
3
Tax Assessed
$710k
Zestimate®
$836k
Market Rate
Lot Size
0.42 acres
Rent Estimate
$6,501/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
1.2 mi away
5

Tradewinds Middle School

6-8
1.1 mi away
4

Santaluces Community High School

PK,9-12
1.8 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
4.93%
Total ROI
14.3%
Cash Flow
$-854/mo
DSCR
0.81
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$835,000$301
2026-04-21Pending sale$899,000$324
2026-03-16Listed for sale$899,000$324

Tax History

YearProperty TaxTax Assessment
2025$14,419$710,490
2024$5,846$329,673
2023$5,814$320,071
2022$5,817$310,749
2021$5,796$301,698
2020$5,767$297,533
2019$5,696.48$290,844
2018$5,696.48$285,421
2017$5,443.34$279,550
2016$5,384.3$273,800
2015$5,411.45$271,897
2014$5,517.13$269,739
2013$5,433.91$265,753
2012$5,290.45$261,311
2011$5,232.79$253,700
2010$5,101.84$249,951
2009$4,684.59$243,380
2008$4,312.83$243,137
2007$4,369.47$236,055
2006$4,528.52$230,298
2005$0$223,590
2004$2,723.12$217,078
2003$137.05$213,030
2002$4,480.52$208,037
2001$4,451.1$204,761
2000$4,451.53$204,761
1999$4,521.67$211,935
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,771
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: $899,000Rent Basis: Observed Comp Model ($6,501/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $450/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.31%

NOI: $47,706/yr

Cash-on-Cash Yield
-4.0%

On $206,770 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+74.2%

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)-$580/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$325/mo
Repairs & Maintenance (10% of rent)-$650/mo
Property Management (8% of rent)-$520/mo
Total Pure Operating Expenses-$2,525/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,501/mo
Less: Operating Expenses-$2,525/mo
Net Operating Income (NOI)+$3,976/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-689/mo
$-8,270/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.

320 N Country Club Drive | Atlantis, FL | Haven AI Analysis | Haven by ScoutHavens