OFF_MARKETExcellent Deal8 days on market

49 LITTLE HARBOUR Way

49 LITTLE HARBOUR Way, St. Augustine, FL 32092, Saint Augustine, FL 32092
$639,000
Zestimate®:$639,000

Listing Price

Property image 1
49 LITTLE HARBOUR Way, St. Augustine, FL 32092
Loc: Saint Augustine, FL
Days Listed
8
Tax Assessed
$552k
Zestimate®
$639k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$4,150/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
3.5 mi away
7

Beachside High School

8-12
3.7 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
7.42%
Total ROI
26.7%
Cash Flow
$718/mo
DSCR
1.22
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
2026-07-10Sold$639,000$243
2026-06-14Pending sale$639,000$243
2026-05-19Listed for sale$639,000$243
2024-07-11Sold$654,000$248
2024-07-04Pending sale$669,000$254
2024-06-20Price change$669,000$254
2024-06-06Listed for sale$675,000$256
2017-07-18Sold$300,323$114

Tax History

YearProperty TaxTax Assessment
2025$8,684.84$552,021
2024$7,616.91$511,926
2023$7,357.31$497,016
2022$7,037.74$482,540
2021$6,191.32$367,237
2020$5,339.1$298,930
2019$5,231.57$279,068
2018$5,231.57$281,361
2017$1,882.54$52,000
2016$1,882.54$44,000
2015$648.54$40,000
2014$0$6,926
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,633
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: $639,000Rent Basis: Observed Comp Model ($4,150/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $320/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.55%

NOI: $29,096/yr

Cash-on-Cash Yield
-7.3%

On $146,970 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.8%

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)-$451/mo
Homeowner / Hazard Insurance-$320/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$415/mo
Property Management (8% of rent)-$332/mo
Total Pure Operating Expenses-$1,725/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,150/mo
Less: Operating Expenses-$1,725/mo
Net Operating Income (NOI)+$2,425/mo
Less: Debt Service (30yr @ 6.75%)-$3,316/mo
Net Cash Flow
$-891/mo
$-10,691/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Augustine.