OFF_MARKETRisky Deal5 days on market

2682 FOREST Circle

2682 FOREST Circle, Jacksonville, FL 32257, Jacksonville, FL 32257
$1,220,000
Zestimate®:$1,099,000

Listing Price

Property image 1
2682 FOREST Circle, Jacksonville, FL 32257
Loc: Jacksonville, FL
Days Listed
5
Tax Assessed
$670k
Zestimate®
$1099k
Market Rate
Lot Size
0.74 acres
Rent Estimate
$4,447/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

Beauclerc Elementary School

K-5
2.5 mi away
2

Alfred I. Dupont Middle School

6-8
3.4 mi away
6

Atlantic Coast High School

9-12
8.2 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
2.23%
Total ROI
7.3%
Cash Flow
$-4,063/mo
DSCR
0.36
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
2026-04-09Listed for sale$1,220,000$340
2020-12-22Sold$685,000$191
2020-10-22Pending sale$727,500$202
2020-07-13Listed for sale$727,500$202
1996-10-18Sold$455,000$127

Tax History

YearProperty TaxTax Assessment
2024$10,199.87$605,214
2023$9,935.71$587,587
2022$9,068.09$566,981
2021$9,325.76$567,477
2020$11,948.32$666,560
2019$10,145.82$597,445
2018$10,035.02$586,306
2017$10,035.02$574,247
2016$9,931.63$562,436
2015$9,894.92$558,527
2014$9,997.43$554,095
2013$0$545,907
2012$0$555,145
2011$0$560,594
2010$0$552,310
2009$0$537,790
2006$0$508,883
2005$8,713.05$494,061
2004$0$479,671
2003$8,643.22$470,727
2002$0$459,694
2001$0$452,455
2000$0$439,277
1999$0$427,728
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,593
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: $1,220,000Rent Basis: Observed Comp Model ($4,447/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $610/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.23%

NOI: $27,205/yr

Cash-on-Cash Yield
-17.4%

On $280,600 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.3%

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)-$547/mo
Homeowner / Hazard Insurance-$610/mo
Vacancy Reserve (5% of rent)-$222/mo
Repairs & Maintenance (10% of rent)-$445/mo
Property Management (8% of rent)-$356/mo
Total Pure Operating Expenses-$2,180/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,447/mo
Less: Operating Expenses-$2,180/mo
Net Operating Income (NOI)+$2,267/mo
Less: Debt Service (30yr @ 6.75%)-$6,330/mo
Net Cash Flow
$-4,063/mo
$-48,759/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jacksonville.