OFF_MARKETExcellent Deal52 days on market

416 S Country Club Drive

416 S Country Club Drive, Atlantis, FL 33462, Atlantis, FL 33462
$995,000
Zestimate®:$945,700

Listing Price

Property image 1
416 S Country Club Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
52
Tax Assessed
$842k
Zestimate®
$946k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$6,460/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
0.5 mi away
5

Tradewinds Middle School

6-8
1.5 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
7.61%
Total ROI
27.7%
Cash Flow
$1,281/mo
DSCR
1.25
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
2026-04-16Sold$860,000$228
2026-03-20Pending sale$995,000$263
2026-01-27Listed for sale$995,000$263
2007-10-23Sold$734,500$194
2005-12-01Sold$550,000$146
1996-07-24Sold$230,200$61

Tax History

YearProperty TaxTax Assessment
2025$5,001$260,799
2024$4,329$253,449
2023$4,295$246,067
2022$4,313$238,900
2021$4,289$231,942
2020$4,263.95$228,740
2019$4,207.63$223,597
2018$4,207.63$219,428
2017$4,015.71$214,915
2016$3,966.95$210,495
2015$3,992.01$209,032
2014$4,067.59$207,373
2013$4,001.89$204,308
2012$3,894.03$200,893
2011$3,845.87$195,042
2010$3,745.16$192,160
2009$3,435.95$187,108
2008$3,166.73$186,921
2007$12,245.3$605,844
2006$11,154.2$516,747
2005$0$249,794
2004$3,083.77$242,518
2003$137.05$237,996
2002$5,059.09$232,418
2001$5,026.85$228,758
2000$5,027.61$228,758
1999$5,052.5$233,880
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,777
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: $995,000Rent Basis: Observed Comp Model ($6,460/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $498/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.57%

NOI: $45,465/yr

Cash-on-Cash Yield
-7.2%

On $228,850 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.2%

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)-$687/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$323/mo
Repairs & Maintenance (10% of rent)-$646/mo
Property Management (8% of rent)-$517/mo
Total Pure Operating Expenses-$2,671/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,460/mo
Less: Operating Expenses-$2,671/mo
Net Operating Income (NOI)+$3,789/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-1,374/mo
$-16,489/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.

416 S Country Club Drive | Atlantis, FL | Haven AI Analysis | Haven by ScoutHavens