OFF_MARKETExcellent Deal10 days on market

142 Eric Dr

142 Eric Dr, Palm Coast, FL 32164, Palm Coast, FL 32164
$449,900
Zestimate®:$451,900$2,000 Under Market

Listing Price

Property image 1
142 Eric Dr, Palm Coast, FL 32164
Loc: Palm Coast, FL
Days Listed
10
Tax Assessed
$349k
Zestimate®
$452k
0% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$2,428/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.

5

Bunnell Elementary School

PK-5
1.1 mi away
5

Buddy Taylor Middle School

6-8
3.4 mi away
4

Flagler-Palm Coast High School

9-12
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
7.45%
Total ROI
26.9%
Cash Flow
$518/mo
DSCR
1.23
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
2026-07-14Sold$449,000$215
2026-06-23Pending sale$449,000$215
2026-06-01Price change$449,000$215
2026-05-11Listed for sale$449,900$216
2021-03-24Listing removed$0
2018-05-05Listing removed$1,900$1
2018-04-30Listed for rent$1,900$1
2014-10-10Sold$237,000$114
2014-10-09Listing removed$1,750$1
2014-10-05Listed for rent$1,750$1
1999-07-12Sold$21,500$10

Tax History

YearProperty TaxTax Assessment
2025$6,341.84$348,940
2024$5,997.93$319,561
2023$5,622.86$290,510
2022$5,360.6$264,100
2021$4,674.11$240,091
2020$4,486.76$226,789
2019$4,566.88$228,289
2018$4,317.39$211,911
2017$4,067.29$199,484
2016$4,067.29$190,711
2015$3,888.35$183,041
2014$3,759.43$161,725
2013$0$159,335
2012$0$157,690
2011$0$163,543
2010$0$190,323
2009$0$206,849
2008$0$228,421
2007$0$226,921
2006$0$200,457
2005$0$53,200
2004$0$31,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,086
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: $449,900Rent Basis: Observed Comp Model ($2,428/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.63%

NOI: $16,315/yr

Cash-on-Cash Yield
-11.3%

On $103,477 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.7%

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)-$285/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$243/mo
Property Management (8% of rent)-$194/mo
Total Pure Operating Expenses-$1,068/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,428/mo
Less: Operating Expenses-$1,068/mo
Net Operating Income (NOI)+$1,360/mo
Less: Debt Service (30yr @ 6.75%)-$2,334/mo
Net Cash Flow
$-975/mo
$-11,698/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palm Coast.