OFF_MARKETRisky Deal5 days on market

15 Pine Cedar Dr

15 Pine Cedar Dr, Palm Coast, FL 32164, Palm Coast, FL 32164
$374,000
Zestimate®:$365,000

Listing Price

Property image 1
15 Pine Cedar Dr, Palm Coast, FL 32164
Loc: Palm Coast, FL
Days Listed
5
Tax Assessed
$302k
Zestimate®
$365k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,939/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.

6

Lewis E. Wadsworth Elementary School

PK-5
1.3 mi away
5

Buddy Taylor Middle School

6-8
1.1 mi away
4

Flagler-Palm Coast High School

9-12
2.7 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
4.31%
Total ROI
11.2%
Cash Flow
$-548/mo
DSCR
0.71
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
2026-08-31Price change$374,000$229
2026-08-19Listed for sale$379,000$233
2023-07-12Sold$395,000$242
2023-03-18Pending sale$399,900$245
2023-02-24Listed for sale$399,900$245
2012-11-13Sold$119,000$73
2012-09-22Listed for sale$119,000$73
2011-06-03Sold$85,500$52
2003-09-05Sold$145,900$90
2002-02-19Sold$4,500$3

Tax History

YearProperty TaxTax Assessment
2025$4,700.64$301,790
2024$4,808.06$305,104
2023$2,149.53$176,620
2022$2,119.57$171,476
2021$2,085.27$166,481
2020$2,079.06$164,181
2019$2,365.38$160,490
2018$2,350.38$157,498
2017$2,055.21$142,658
2016$2,055.21$123,093
2015$1,664.07$116,827
2014$2,399.48$112,683
2013$0$102,536
2012$0$101,102
2011$0$108,302
2010$0$118,890
2009$0$130,303
2008$0$155,885
2007$0$165,133
2006$0$153,081
2005$0$124,091
2004$0$16,900
2003$0$7,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,630
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: $374,000Rent Basis: Observed Comp Model ($1,939/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $187/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.40%

NOI: $12,715/yr

Cash-on-Cash Yield
-12.3%

On $86,020 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+32.7%

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)-$246/mo
Homeowner / Hazard Insurance-$187/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$194/mo
Property Management (8% of rent)-$155/mo
Total Pure Operating Expenses-$879/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,939/mo
Less: Operating Expenses-$879/mo
Net Operating Income (NOI)+$1,060/mo
Less: Debt Service (30yr @ 6.75%)-$1,941/mo
Net Cash Flow
$-881/mo
$-10,572/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palm Coast.