OFF_MARKETRisky Deal5 days on market

63 FOREST EDGE Drive

63 FOREST EDGE Drive, St. Johns, FL 32259, Saint Johns, FL 32259
$450,000
Zestimate®:$448,500

Listing Price

Property image 1
63 FOREST EDGE Drive, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
5
Tax Assessed
$386k
Zestimate®
$449k
Market Rate
Lot Size
5,227 sqft
Rent Estimate
$2,622/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.

10

Patriot Oaks Academy

K-8
0.2 mi away
9

Creekside High School

8-12
1.4 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
4.82%
Total ROI
13.8%
Cash Flow
$-467/mo
DSCR
0.79
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
2026-07-31Sold$448,500$214
2026-06-05Listed for sale$450,000$214
2019-05-31Sold$300,000$143
2019-04-17Pending sale$309,900$148
2019-02-15Listed for sale$309,900$148
2016-02-09Sold$261,500$125

Tax History

YearProperty TaxTax Assessment
2025$5,889.94$284,513
2024$5,373.83$276,495
2023$5,276.36$268,442
2022$5,063.75$260,623
2021$4,984.93$253,032
2020$4,916.08$249,538
2019$4,813.49$232,675
2018$4,813.49$229,653
2017$4,785.07$224,929
2016$4,785.07$219,476
2015$2,774.4$42,500
2014$2,529.89$3,305
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,100
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: $450,000Rent Basis: Observed Comp Model ($2,622/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.94%

NOI: $17,743/yr

Cash-on-Cash Yield
-9.9%

On $103,500 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.6%

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)-$315/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$1,143/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,622/mo
Less: Operating Expenses-$1,143/mo
Net Operating Income (NOI)+$1,479/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-856/mo
$-10,276/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.