OFF_MARKETNeutral Deal458 days on market

581 S Country Club Drive

581 S Country Club Drive, Atlantis, FL 33462, Atlantis, FL 33462
$995,000
Zestimate®:$901,000

Listing Price

Property image 1
581 S Country Club Drive, Atlantis, FL 33462
Loc: Atlantis, FL
Days Listed
458
Tax Assessed
$850k
Zestimate®
$901k
Market Rate
Lot Size
0.44 acres
Rent Estimate
$6,006/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
1.1 mi away
5

Tradewinds Middle School

6-8
0.8 mi away
4

Santaluces Community High School

PK,9-12
1.5 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
5.45%
Total ROI
16.9%
Cash Flow
$-508/mo
DSCR
0.90
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
2026-06-17Sold$900,000$343
2026-05-16Price change$975,000$372
2026-03-10Price change$995,000$379
2025-11-13Price change$1,050,000$400
2025-09-29Price change$1,100,000$420
2025-06-18Price change$1,150,000$439
2025-06-10Price change$1,175,000$448
2025-04-17Price change$1,195,000$456
2025-02-24Price change$1,240,000$473
2025-02-02Price change$1,250,000$477
2025-01-13Price change$1,300,000$496
2024-12-16Listed for sale$1,350,000$515
2011-04-18Sold$390,000$149
2003-01-02Sold$440,000$168
1999-02-03Sold$200,000$76

Tax History

YearProperty TaxTax Assessment
2025$17,058$849,655
2024$8,778$486,653
2023$8,745$472,479
2022$8,893$458,717
2021$8,876$445,356
2020$8,840.03$439,207
2019$8,974.04$439,986
2018$8,974.04$434,814
2017$8,650.83$425,871
2016$8,568.3$426,615
2015$8,838.01$391,469
2014$8,554.39$355,881
2013$7,756.03$323,528
2012$7,959.77$335,214
2011$7,687.7$316,176
2010$7,954.13$330,134
2009$7,793.78$383,498
2008$8,205.42$434,070
2007$8,067.52$421,427
2006$8,375.87$411,148
2005$0$399,173
2004$5,139.86$387,547
2003$137.05$355,860
2002$5,148.57$236,189
2001$5,115.91$232,469
2000$5,116.71$232,469
1999$5,971.45$246,872
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,622
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 ($6,006/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $498/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.14%

NOI: $41,193/yr

Cash-on-Cash Yield
-9.1%

On $228,850 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.8%

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)-$694/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$300/mo
Repairs & Maintenance (10% of rent)-$601/mo
Property Management (8% of rent)-$480/mo
Total Pure Operating Expenses-$2,573/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,006/mo
Less: Operating Expenses-$2,573/mo
Net Operating Income (NOI)+$3,433/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-1,730/mo
$-20,761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlantis.