OFF_MARKETNeutral Deal119 days on market

440 Pine Villa Drive

440 Pine Villa Drive, Atlantis, FL 33462, Atlantis, FL 33462
$550,000
Zestimate®:$577,400$27,400 Under Market

Listing Price

Property image 1
440 Pine Villa Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
119
Tax Assessed
$403k
Zestimate®
$577k
5% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$3,004/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
0.6 mi away
5

Tradewinds Middle School

6-8
1.3 mi away
4

Santaluces Community High School

PK,9-12
1.1 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
5.35%
Total ROI
16.4%
Cash Flow
$-329/mo
DSCR
0.88
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
2025-11-21Listed for sale$550,000$266
2022-09-27Sold$400,000$193

Tax History

YearProperty TaxTax Assessment
2025$8,584$402,649
2024$7,905$398,358
2023$7,459$363,973
2022$6,152$279,961
2021$5,684$254,510
2020$5,282.36$233,270
2019$5,463.84$238,409
2018$5,463.84$218,381
2017$4,913.19$206,359
2016$4,710.43$217,311
2015$5,129.25$197,555
2014$4,396.64$179,595
2013$4,021.08$163,268
2012$4,006.65$164,179
2011$3,784.16$151,080
2010$3,989.55$161,254
2009$4,201.17$180,588
2008$4,683.05$220,189
2007$5,460.48$265,744
2006$5,990.43$274,017
2005$0$184,087
2004$2,290.54$161,567
2003$137.05$152,834
2002$3,366.86$136,106
2001$3,486.07$139,540
2000$3,022.08$120,218
1999$2,688.14$111,133
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,070
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: $550,000Rent Basis: Observed Comp Model ($3,004/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.73%

NOI: $20,511/yr

Cash-on-Cash Yield
-10.9%

On $126,500 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+39.9%

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)-$329/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,295/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,004/mo
Less: Operating Expenses-$1,295/mo
Net Operating Income (NOI)+$1,709/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,145/mo
$-13,735/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.