OFF_MARKETNeutral Deal5 days on market

98 NEWLAND Court

98 NEWLAND Court, St. Augustine, FL 32092, Saint Augustine, FL 32092
$480,000
Zestimate®:$491,800$11,800 Under Market

Listing Price

Property image 1
98 NEWLAND Court, St. Augustine, FL 32092
Loc: Saint Augustine, FL
Days Listed
5
Tax Assessed
$415k
Zestimate®
$492k
2% Under Valued
Lot Size
0.38 acres
Rent Estimate
$3,073/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

Liberty Pines Academy

K-8
3.9 mi away
7

Beachside High School

8-12
3.9 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
5.15%
Total ROI
15.4%
Cash Flow
$-367/mo
DSCR
0.85
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
2026-05-12Sold$490,000$196
2026-04-12Pending sale$480,000$192
2026-04-04Listed for sale$480,000$192
2021-01-08Sold$322,274$129

Tax History

YearProperty TaxTax Assessment
2025$5,165.06$397,434
2024$4,567.73$383,436
2023$4,479.96$372,268
2022$4,488.68$371,586
2021$1,151.08$70,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,495
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: $480,000Rent Basis: Observed Comp Model ($3,073/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.47%

NOI: $21,448/yr

Cash-on-Cash Yield
-7.6%

On $110,400 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.0%

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)-$339/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$307/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,286/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,073/mo
Less: Operating Expenses-$1,286/mo
Net Operating Income (NOI)+$1,787/mo
Less: Debt Service (30yr @ 6.75%)-$2,491/mo
Net Cash Flow
$-703/mo
$-8,440/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.