OFF_MARKETNeutral Deal8 days on market

76 Ryland Dr

76 Ryland Dr, Palm Coast, FL 32164, Palm Coast, FL 32164
$339,900
Zestimate®:$342,100$2,200 Under Market

Listing Price

Property image 1
76 Ryland Dr, Palm Coast, FL 32164
Loc: Palm Coast, FL
Days Listed
8
Tax Assessed
$244k
Zestimate®
$342k
1% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$1,818/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

Rymfire Elementary School

PK-5
1.7 mi away
7

Indian Trails Middle School

6-8
5.8 mi away
5

Matanzas High School

8-12
7.1 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
5.06%
Total ROI
15.0%
Cash Flow
$-284/mo
DSCR
0.83
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
2026-07-14Sold$339,900$285
2026-07-08Contingent$339,900$285
2026-06-16Pending sale$339,900$285
2026-06-02Listed for sale$339,900$285
2020-11-30Sold$125,000$105
2014-07-16Listing removed$149,900$126
2014-07-15Sold$144,000$121
2014-06-02Sold$96,000$81
2010-12-24Listed for sale$95,000$80
2000-05-09Sold$77,500$65
2000-01-14Sold$4,000$3

Tax History

YearProperty TaxTax Assessment
2025$2,591.04$185,716
2024$2,524.79$180,482
2023$2,455.17$175,225
2022$2,410.79$169,403
2021$2,375.12$164,469
2020$2,626.28$132,749
2019$2,557.55$125,195
2018$2,318.8$113,814
2017$2,239.32$109,829
2016$2,239.32$104,061
2015$2,121.66$102,360
2014$2,102.35$96,425
2013$0$88,134
2012$0$87,267
2011$0$92,406
2010$0$100,384
2009$0$99,485
2008$0$99,386
2007$0$96,491
2006$0$73,567
2005$0$71,424
2004$0$16,000
2003$0$72,625
2002$0$68,136
2001$0$65,410
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,192
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: $339,900Rent Basis: Observed Comp Model ($1,818/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $170/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.64%

NOI: $12,372/yr

Cash-on-Cash Yield
-11.2%

On $78,177 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+38.0%

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)-$199/mo
Homeowner / Hazard Insurance-$170/mo
Vacancy Reserve (5% of rent)-$91/mo
Repairs & Maintenance (10% of rent)-$182/mo
Property Management (8% of rent)-$145/mo
Total Pure Operating Expenses-$787/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,818/mo
Less: Operating Expenses-$787/mo
Net Operating Income (NOI)+$1,031/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$-733/mo
$-8,792/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palm Coast.