OFF_MARKETRisky Deal4 days on market

200 WHITE HORSE Way

200 WHITE HORSE Way, St. Johns, FL 32259, Saint Johns, FL 32259
$1,125,000
Zestimate®:$1,050,000

Listing Price

Property image 1
200 WHITE HORSE Way, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
4
Tax Assessed
$861k
Zestimate®
$1050k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$5,311/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
1.4 mi away
7

Bartram Trail High School

8-12
1.3 mi away
10

Switzerland Point Middle School

6-8
3 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
3.92%
Total ROI
9.3%
Cash Flow
$-2,013/mo
DSCR
0.65
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
2026-08-14Sold$1,050,000$283
2026-07-26Pending sale$1,080,000$291
2026-07-23Listed for sale$1,080,000$291
2026-07-23Listing removed$1,100,000$297
2026-06-12Price change$1,100,000$297
2026-05-21Listed for sale$1,125,000$303
2022-05-17Sold$908,900$245
2022-03-14Listed for sale$908,900$245

Tax History

YearProperty TaxTax Assessment
2025$8,262.63$627,419
2024$7,405.89$609,737
2023$6,500.72$531,465
2022$1,746.83$128,800
2021$1,315.83$100,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,707
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: $1,125,000Rent Basis: Observed Comp Model ($5,311/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $563/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.01%

NOI: $33,876/yr

Cash-on-Cash Yield
-14.0%

On $258,750 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.3%

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)-$704/mo
Homeowner / Hazard Insurance-$563/mo
Vacancy Reserve (5% of rent)-$266/mo
Repairs & Maintenance (10% of rent)-$531/mo
Property Management (8% of rent)-$425/mo
Total Pure Operating Expenses-$2,488/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,311/mo
Less: Operating Expenses-$2,488/mo
Net Operating Income (NOI)+$2,823/mo
Less: Debt Service (30yr @ 6.75%)-$5,837/mo
Net Cash Flow
$-3,014/mo
$-36,173/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.

200 WHITE HORSE Way | Saint Johns, FL | Haven AI Analysis | Haven by ScoutHavens