FOR_SALEGood Deal4 days on market

3313 Northshore Cir

3313 Northshore Cir, Tallahassee, FL 32312, Tallahassee, FL 32312
$549,900

Listing Price

Property image 1
3313 Northshore Cir, Tallahassee, FL 32312
Loc: Tallahassee, FL
Days Listed
4
Lot Size
0.92 acres
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

Sealey Elementary School

PK-5
1.5 mi away
6

Raa Middle School

6-8
2.8 mi away
5

Leon High School

9-12
4.1 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
7.22%
Total ROI
25.8%
Cash Flow
$529/mo
DSCR
1.19
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
2026-09-09Listed for sale$549,900$196
2022-09-30Sold$450,000$161
2022-09-01Contingent$474,000$169
2022-09-01Price change$474,000$169
2022-08-03Listed for sale$489,500$175
2018-06-29Sold$312,000$111
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,800
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: $549,900Rent Basis: Modeled Estimate ($4,399/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.81%

NOI: $31,958/yr

Cash-on-Cash Yield
-1.8%

On $126,477 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.2%

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)-$449/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$440/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$1,736/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,399/mo
Less: Operating Expenses-$1,736/mo
Net Operating Income (NOI)+$2,663/mo
Less: Debt Service (30yr @ 6.75%)-$2,853/mo
Net Cash Flow
$-190/mo
$-2,282/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tallahassee.