OFF_MARKETRisky Deal3 days on market

323 HOLLY FOREST Drive

323 HOLLY FOREST Drive, St. Augustine, FL 32092, Saint Augustine, FL 32092
$485,000
Zestimate®:$440,000

Listing Price

Property image 1
323 HOLLY FOREST Drive, St. Augustine, FL 32092
Loc: Saint Augustine, FL
Days Listed
3
Tax Assessed
$394k
Zestimate®
$440k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$2,636/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
3 mi away
6

Tocoi Creek High School

9-12
5 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
4.72%
Total ROI
13.3%
Cash Flow
$-544/mo
DSCR
0.78
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
2026-09-04Listing removed$2,800$1
2026-08-21Price change$2,800$1
2026-08-05Price change$2,900$1
2026-07-23Listed for rent$3,000$1
2026-07-17Sold$440,000$216
2026-06-16Price change$455,000$224
2026-06-07Price change$475,000$233
2026-05-21Listed for sale$485,000$238
2021-03-03Sold$367,318$181

Tax History

YearProperty TaxTax Assessment
2025$4,242.92$359,751
2024$254$349,612
2023$1,767.23$339,429
2022$4,634.15$343,664
2021$1,085.29$65,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,035
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: $485,000Rent Basis: Observed Comp Model ($2,636/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $243/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.62%

NOI: $17,575/yr

Cash-on-Cash Yield
-11.3%

On $111,550 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.6%

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)-$322/mo
Homeowner / Hazard Insurance-$243/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$211/mo
Total Pure Operating Expenses-$1,171/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,636/mo
Less: Operating Expenses-$1,171/mo
Net Operating Income (NOI)+$1,465/mo
Less: Debt Service (30yr @ 6.75%)-$2,517/mo
Net Cash Flow
$-1,052/mo
$-12,624/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.