FOR_SALERisky Deal4 days on market

302 OAK LEAF CIRCLE

302 OAK LEAF CIRCLE, LAKE MARY, FL 32746, Lake Mary, FL 32746
$569,000
Zestimate®:$568,600

Listing Price

Property image 1
302 OAK LEAF CIRCLE, LAKE MARY, FL 32746
Loc: Lake Mary, FL
Days Listed
4
Tax Assessed
$471k
Zestimate®
$569k
Market Rate
Lot Size
0.33 acres
Rent Estimate
$3,502/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

Lake Mary Elementary School

PK-5
0.6 mi away
3

Millennium Middle School

6-8
4.8 mi away
5

Seminole High School

9-12
2.3 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
4.27%
Total ROI
51.8%
Cash Flow
$-926/mo
DSCR
0.69
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
2026-08-27Listed for sale$569,000$256
2020-01-27Sold$364,900$164
2020-01-27Listed for sale$364,900$164
2019-12-23Pending sale$364,900$164
2019-12-03Price change$364,900$164
2019-11-19Listed for sale$369,900$166
2019-11-12Pending sale$369,900$166
2019-11-09Listed for sale$369,900$166
2016-04-14Sold$304,000$137
2015-12-30Price change$314,900$141
2015-11-20Price change$316,900$142
2015-09-19Price change$319,900$144
2015-07-21Listed for sale$324,900$146

Tax History

YearProperty TaxTax Assessment
2025$4,499.62$353,969
2024$6,136.6$426,221
2023$5,496.76$387,474
2022$5,067.78$352,249
2021$4,646$320,226
2020$3,226.05$260,408
2019$3,188.69$254,553
2018$3,188.69$249,807
2017$3,161.69$244,669
2016$3,143.83$240,132
2015$2,220.97$173,374
2014$2,220.97$171,998
2013$2,258.17$169,456
2012$2,129.69$167,167
2011$2,281.53$174,805
2010$2,260.26$172,222
2009$2,172.63$167,694
2008$2,098.93$167,526
2007$2,190.15$162,647
2006$2,320.52$158,680
2005$2,275.27$154,058
2004$2,260.32$149,571
2003$2,239.29$146,782
2002$2,181.55$143,342
2000$2,092.72$136,976
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,227
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: $569,000Rent Basis: Observed Comp Model ($3,502/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $285/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.27%

NOI: $24,323/yr

Cash-on-Cash Yield
-8.5%

On $130,870 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.8%

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)-$385/mo
Homeowner / Hazard Insurance-$285/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$350/mo
Property Management (8% of rent)-$280/mo
Total Pure Operating Expenses-$1,475/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,502/mo
Less: Operating Expenses-$1,475/mo
Net Operating Income (NOI)+$2,027/mo
Less: Debt Service (30yr @ 6.75%)-$2,952/mo
Net Cash Flow
$-926/mo
$-11,106/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lake Mary.