OFF_MARKETGood Deal3 days on market

1929 Williams Creek Dr

1929 Williams Creek Dr, Navarre, FL 32566, Navarre, FL 32566
$325,000
Zestimate®:$316,400

Listing Price

Property image 1
1929 Williams Creek Dr, Navarre, FL 32566
Loc: Navarre, FL
Days Listed
3
Tax Assessed
$208k
Zestimate®
$316k
Market Rate
Lot Size
0.73 acres
Rent Estimate
$2,179/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.

8

Holley-Navarre Intermediate School

3-5
0.1 mi away
7

Holley-Navarre Middle School

6-8
0.2 mi away
5

Navarre High School

9-12
2.2 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
6.48%
Total ROI
22.0%
Cash Flow
$111/mo
DSCR
1.07
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
2026-06-29Sold$315,000$174
2026-06-02Pending sale$325,000$180
2026-05-22Listed for sale$325,000$180
1996-10-23Sold$86,500$48

Tax History

YearProperty TaxTax Assessment
2025$168.49$128,193
2024$156.78$124,580
2023$145.79$120,951
2022$1,005.19$117,428
2021$988.11$114,008
2020$981.32$112,434
2019$953.91$109,906
2018$953.91$107,857
2017$947.53$105,639
2016$947.53$102,449
2015$856.79$101,737
2014$873.58$100,930
2013$0$99,438
2012$0$99,880
2011$0$101,702
2010$0$101,449
2009$0$103,507
2008$0$103,404
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,807
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: $325,000Rent Basis: Observed Comp Model ($2,179/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.97%

NOI: $16,137/yr

Cash-on-Cash Yield
-5.5%

On $74,750 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+66.8%

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)-$170/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$218/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$834/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,179/mo
Less: Operating Expenses-$834/mo
Net Operating Income (NOI)+$1,345/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-342/mo
$-4,099/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Navarre.