OFF_MARKETNeutral Deal22 days on market

428 Pine Villa Drive

428 Pine Villa Drive, Atlantis, FL 33462, Atlantis, FL 33462
$450,000
Zestimate®:$410,400

Listing Price

Property image 1
428 Pine Villa Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
22
Tax Assessed
$347k
Zestimate®
$410k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$3,047/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
1.4 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
5.31%
Total ROI
16.2%
Cash Flow
$-284/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
2026-07-08Sold$410,000$206
2026-05-16Price change$440,000$221
2025-10-11Listed for sale$450,000$226
2025-10-11Listing removed$450,000$226
2025-07-29Price change$450,000$226
2025-05-10Price change$465,000$234
2025-03-25Price change$475,000$239
2025-03-08Price change$490,000$246
2024-11-21Listed for sale$495,000$249
2016-04-21Sold$235,000$118
2016-04-07Price change$239,000$120
2016-03-17Price change$249,000$125
2016-01-22Listed for sale$259,000$130
2009-06-25Sold$162,000$81
2008-06-11Listing removed$275,000$138
2008-02-01Listed for sale$275,000$138

Tax History

YearProperty TaxTax Assessment
2025$7,536$347,369
2024$7,482$375,707
2023$6,506$296,715
2022$5,935$269,741
2021$5,485$245,219
2020$5,066.16$223,302
2019$5,177.74$223,975
2018$5,177.74$203,614
2017$4,596.11$192,500
2016$4,408.84$208,185
2015$4,884.59$122,482
2014$1,944.08$121,510
2013$1,902.21$119,714
2012$1,844.37$117,713
2011$1,806.4$114,284
2010$1,748.19$112,595
2009$3,926.59$168,213
2008$4,387.18$205,676
2007$2,073.27$126,453
2006$2,136.73$123,369
2005$0$119,776
2004$1,216.22$116,287
2003$137.05$114,119
2002$2,164.64$111,444
2001$2,146.01$109,689
2000$2,068.44$106,494
1999$1,879.3$103,694
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,988
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: $450,000Rent Basis: Observed Comp Model ($3,047/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.90%

NOI: $22,050/yr

Cash-on-Cash Yield
-5.8%

On $103,500 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.4%

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)-$284/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,209/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,047/mo
Less: Operating Expenses-$1,209/mo
Net Operating Income (NOI)+$1,838/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-497/mo
$-5,969/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.