OFF_MARKETGood Deal8 days on market

546 Sevilla Dr

546 Sevilla Dr, Saint Augustine, FL 32086, Saint Augustine, FL 32086
$545,000
Zestimate®:$525,000

Listing Price

Property image 1
546 Sevilla Dr, Saint Augustine, FL 32086
Loc: Saint Augustine, FL
Days Listed
8
Tax Assessed
$546k
Zestimate®
$525k
Market Rate
Lot Size
0.58 acres
Rent Estimate
$3,010/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

W. Douglas Hartley Elementary School

PK-5
0.8 mi away
6

Gamble Rogers Middle School

6-8
1.9 mi away
5

Pedro Menendez High School

8-12
3.4 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
7.21%
Total ROI
25.7%
Cash Flow
$519/mo
DSCR
1.19
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
2026-08-26Sold$525,000$278
2026-07-15Price change$509,000$269
2026-07-01Price change$519,000$274
2026-06-06Price change$535,000$283
2026-05-18Listed for sale$545,000$288
2025-07-18Sold$450,000$238
2025-06-13Price change$475,000$251
2025-04-25Price change$499,999$264
2025-04-11Price change$545,000$288
2025-03-28Listed for sale$570,000$301
2004-06-02Sold$157,000$83

Tax History

YearProperty TaxTax Assessment
2025$3,122.36$250,770
2024$2,752.56$243,703
2023$2,694.47$236,605
2022$2,666.62$229,714
2021$2,645.41$223,023
2020$2,641.48$219,944
2019$2,686.22$214,999
2018$2,686.22$210,990
2017$2,641.27$206,650
2016$2,641.27$208,472
2015$2,640.01$207,023
2014$2,687.6$205,380
2013$0$196,451
2012$0$196,560
2011$0$208,568
2010$0$215,658
2009$0$249,127
2008$0$267,371
2007$0$259,324
2006$0$252,999
2005$0$245,630
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,891
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: $545,000Rent Basis: Observed Comp Model ($3,010/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $273/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.52%

NOI: $19,181/yr

Cash-on-Cash Yield
-11.8%

On $125,350 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.3%

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)-$446/mo
Homeowner / Hazard Insurance-$273/mo
Vacancy Reserve (5% of rent)-$151/mo
Repairs & Maintenance (10% of rent)-$301/mo
Property Management (8% of rent)-$241/mo
Total Pure Operating Expenses-$1,412/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,010/mo
Less: Operating Expenses-$1,412/mo
Net Operating Income (NOI)+$1,598/mo
Less: Debt Service (30yr @ 6.75%)-$2,828/mo
Net Cash Flow
$-1,229/mo
$-14,754/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.