OFF_MARKETRisky Deal5 days on market

500 N BRIDGESTONE Avenue

500 N BRIDGESTONE Avenue, St. Johns, FL 32259, Saint Johns, FL 32259
$470,000
Zestimate®:$470,000

Listing Price

Property image 1
500 N BRIDGESTONE Avenue, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
5
Tax Assessed
$378k
Zestimate®
$470k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$2,728/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.

7

Cunningham Creek Elementary School

PK-5
0.6 mi away
7

Bartram Trail High School

8-12
2.6 mi away
10

Switzerland Point Middle School

6-8
2.9 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
3.98%
Total ROI
45.3%
Cash Flow
$-881/mo
DSCR
0.64
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
2026-06-03Sold$470,000$224
2026-04-09Listed for sale$470,000$224
2000-02-24Sold$146,900$70

Tax History

YearProperty TaxTax Assessment
2025$2,463.34$196,840
2024$2,157.99$191,293
2023$2,112.01$185,721
2022$2,040.77$180,312
2021$2,020.87$175,060
2020$2,011.7$172,643
2019$2,040.88$168,761
2018$2,040.88$165,614
2017$2,001.32$162,208
2016$2,001.32$163,638
2015$1,998.39$162,501
2014$2,032.57$156,464
2013$0$155,022
2012$0$156,526
2011$0$152,207
2010$0$153,489
2009$0$149,454
2008$0$149,454
2007$0$144,956
2006$0$141,420
2005$0$137,301
2004$0$133,302
2003$0$130,816
2002$0$127,750
2001$0$131,910
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,101
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: $470,000Rent Basis: Observed Comp Model ($2,728/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $235/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.98%

NOI: $18,687/yr

Cash-on-Cash Yield
-9.8%

On $108,100 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.3%

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)-$308/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$273/mo
Property Management (8% of rent)-$218/mo
Total Pure Operating Expenses-$1,171/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,728/mo
Less: Operating Expenses-$1,171/mo
Net Operating Income (NOI)+$1,557/mo
Less: Debt Service (30yr @ 6.75%)-$2,439/mo
Net Cash Flow
$-881/mo
$-10,578/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.