OFF_MARKETRisky Deal6 days on market

191 S ARABELLA Way

191 S ARABELLA Way, St. Johns, FL 32259, Saint Johns, FL 32259
$675,000
Zestimate®:$650,000

Listing Price

Property image 1
191 S ARABELLA Way, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
6
Tax Assessed
$544k
Zestimate®
$650k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$3,752/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
0.7 mi away
7

Beachside High School

8-12
2.6 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
4.22%
Total ROI
10.8%
Cash Flow
$-1,039/mo
DSCR
0.70
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
2026-08-28Sold$650,000$250
2026-07-01Price change$675,000$259
2026-06-18Price change$685,000$263
2026-06-05Price change$690,000$265
2026-05-15Listed for sale$700,000$269
2026-05-07Listing removed$700,000$269
2026-04-22Listed for sale$700,000$269
2010-11-23Sold$287,000$110

Tax History

YearProperty TaxTax Assessment
2025$4,821.33$334,193
2024$4,340.06$324,775
2023$4,265.06$315,316
2022$4,159.03$306,132
2021$3,338.77$243,050
2020$3,289.2$239,694
2019$3,340.42$234,305
2018$3,340.42$229,936
2017$3,293.26$225,207
2016$3,293.26$227,192
2015$3,292.65$225,613
2014$3,345.89$223,823
2013$0$214,093
2012$0$210,514
2011$0$222,775
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,602
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: $675,000Rent Basis: Observed Comp Model ($3,752/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $338/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.75%

NOI: $25,285/yr

Cash-on-Cash Yield
-10.8%

On $155,250 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.3%

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)-$444/mo
Homeowner / Hazard Insurance-$338/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$375/mo
Property Management (8% of rent)-$300/mo
Total Pure Operating Expenses-$1,645/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,752/mo
Less: Operating Expenses-$1,645/mo
Net Operating Income (NOI)+$2,107/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,395/mo
$-16,744/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.