OFF_MARKETRisky Deal5 days on market

2380 COUNTRY SIDE Drive

2380 COUNTRY SIDE Drive, Fleming Island, FL 32003, Fleming Island, FL 32003
$479,000
Zestimate®:$497,800$18,800 Under Market

Listing Price

Property image 1
2380 COUNTRY SIDE Drive, Fleming Island, FL 32003
Loc: Fleming Island, FL
Days Listed
5
Tax Assessed
$407k
Zestimate®
$498k
4% Under Valued
Lot Size
0.27 acres
Rent Estimate
$2,593/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.

9

Thunderbolt Elementary School

PK-6
0.8 mi away
8

Green Cove Springs Junior High School

7-8
7.4 mi away
8

Fleming Island High School

PK,9-12
1.3 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
4.09%
Total ROI
10.1%
Cash Flow
$-789/mo
DSCR
0.67
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
2026-04-22Sold$495,000$219
2026-04-04Listed for sale$479,000$212
2015-05-26Sold$265,000$117
2015-05-22Pending sale$278,000$123
2015-02-26Listed for sale$278,000$123
2005-02-04Sold$344,100$152
2004-08-10Sold$80,000$35

Tax History

YearProperty TaxTax Assessment
2025$0$286,040
2024$5,755.47$277,979
2023$5,641.55$269,883
2022$5,339.27$262,023
2021$5,322.34$254,392
2020$5,197.87$250,880
2019$5,197.87$245,240
2018$5,149.31$240,667
2017$4,879.75$239,293
2016$4,917.92$237,915
2015$4,817.16$189,016
2014$4,158.88$187,516
2013$0$184,745
2012$0$181,657
2011$0$185,236
2010$0$201,576
2009$0$220,120
2008$0$268,672
2007$0$278,737
2006$0$274,702
2005$0$73,000
2004$0$73,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,257
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: $479,000Rent Basis: Observed Comp Model ($2,593/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.57%

NOI: $17,086/yr

Cash-on-Cash Yield
-11.6%

On $110,170 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.4%

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)-$333/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$259/mo
Property Management (8% of rent)-$207/mo
Total Pure Operating Expenses-$1,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,593/mo
Less: Operating Expenses-$1,169/mo
Net Operating Income (NOI)+$1,424/mo
Less: Debt Service (30yr @ 6.75%)-$2,485/mo
Net Cash Flow
$-1,062/mo
$-12,739/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fleming Island.