OFF_MARKETRisky Deal35 days on market

513 N Country Club Drive

513 N Country Club Drive, Atlantis, FL 33462, Atlantis, FL 33462
$1,497,000
Zestimate®:$1,433,600

Listing Price

Property image 1
513 N Country Club Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
35
Tax Assessed
$903k
Zestimate®
$1434k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$7,456/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
0.8 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
4.59%
Total ROI
12.6%
Cash Flow
$-1,845/mo
DSCR
0.76
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
2026-05-26Sold$1,432,000$335
2026-04-21Pending sale$1,497,000$350
2026-02-12Listed for sale$1,497,000$350
2017-01-04Sold$550,000$129
2013-09-30Sold$20,500$5
2007-07-24Sold$545,000$127
1998-03-02Sold$290,000$68

Tax History

YearProperty TaxTax Assessment
2025$11,353$568,361
2024$10,421$552,343
2023$10,382$536,255
2022$10,365$520,636
2021$10,343$505,472
2020$10,299.02$498,493
2019$10,188.5$487,285
2018$10,188.5$478,199
2017$9,757.32$470,840
2016$9,718.83$347,015
2015$7,223.15$344,603
2014$7,368.59$341,868
2013$7,264.11$336,816
2012$7,844.35$364,279
2010$8,025.91$367,437
2009$8,841.95$423,706
2008$10,092.3$518,968
2007$8,413.91$432,474
2006$8,733.17$421,926
2005$0$409,637
2004$5,283.89$397,706
2003$241.05$363,207
2002$7,913.8$327,717
2000$5,682.65$231,044
1999$5,127.18$236,967
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,279
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: $1,497,000Rent Basis: Observed Comp Model ($7,456/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $749/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.41%

NOI: $51,056/yr

Cash-on-Cash Yield
-12.2%

On $344,310 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.0%

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)-$737/mo
Homeowner / Hazard Insurance-$749/mo
Vacancy Reserve (5% of rent)-$373/mo
Repairs & Maintenance (10% of rent)-$746/mo
Property Management (8% of rent)-$596/mo
Total Pure Operating Expenses-$3,201/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,456/mo
Less: Operating Expenses-$3,201/mo
Net Operating Income (NOI)+$4,255/mo
Less: Debt Service (30yr @ 6.75%)-$7,768/mo
Net Cash Flow
$-3,513/mo
$-42,156/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.