OFF_MARKETExcellent Deal23 days on market

383 Villa Drive S

383 Villa Drive S, Atlantis, FL 33462, Atlantis, FL 33462
$549,000
Zestimate®:$500,600

Listing Price

Property image 1
383 Villa Drive S, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
23
Tax Assessed
$443k
Zestimate®
$501k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$3,312/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
1.7 mi away
4

Santaluces Community High School

PK,9-12
1.2 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
7.67%
Total ROI
28.0%
Cash Flow
$731/mo
DSCR
1.26
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
2026-05-22Sold$500,000$261
2026-05-21Pending sale$539,000$281
2026-04-28Price change$539,000$281
2026-03-31Price change$529,000$276
2026-03-08Listed for sale$549,000$287
2019-09-10Sold$330,000$172
2019-08-29Pending sale$369,960$193
2019-07-30Price change$369,960$193
2019-06-30Price change$369,970$193
2019-05-30Price change$369,980$193
2019-04-30Price change$369,990$193
2019-03-29Listed for sale$370,000$193

Tax History

YearProperty TaxTax Assessment
2025$8,436$370,575
2024$6,810$336,886
2023$6,674$306,260
2022$6,156$278,418
2021$5,672$253,107
2020$5,213.53$230,097
2019$5,522.92$241,097
2018$5,522.92$232,201
2017$5,209.9$216,208
2016$4,924.75$229,389
2015$5,368.32$208,535
2014$4,626.24$189,577
2013$4,264.6$173,717
2012$4,315.92$177,560
2011$4,100.37$164,454
2010$4,273.12$173,333
2009$4,464.84$192,470
2008$5,008.06$236,130
2007$6,233.83$304,510
2006$5,750.39$262,734
2005$0$207,834
2004$2,738.18$193,141
2003$137.05$181,620
2002$3,994.27$162,546
2001$3,946.6$158,735
2000$3,539.63$141,776
1999$3,513.71$145,264
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,916
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: $549,000Rent Basis: Observed Comp Model ($3,312/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.18%

NOI: $22,958/yr

Cash-on-Cash Yield
-8.9%

On $126,270 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.7%

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)-$362/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$331/mo
Property Management (8% of rent)-$265/mo
Total Pure Operating Expenses-$1,399/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,312/mo
Less: Operating Expenses-$1,399/mo
Net Operating Income (NOI)+$1,913/mo
Less: Debt Service (30yr @ 6.75%)-$2,849/mo
Net Cash Flow
$-935/mo
$-11,226/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.