FOR_SALEGood Deal5 days on market

124 BEACHSIDE Drive

124 BEACHSIDE Drive, Ponte Vedra, FL 32082, Ponte Vedra Beach, FL 32082
$599,000
Zestimate®:$584,100

Listing Price

Property image 1
124 BEACHSIDE Drive, Ponte Vedra, FL 32082
Loc: Ponte Vedra Beach, FL
Days Listed
5
Tax Assessed
$620k
Zestimate®
$584k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$4,543/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.

8

Ketterlinus Elementary School

PK-5
6.3 mi away
6

St. Augustine High School

8-12
4.6 mi away
7

Sebastian Middle School

6-8
4.9 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
6.75%
Total ROI
23.4%
Cash Flow
$339/mo
DSCR
1.11
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
2026-09-08Listed for sale$599,000$375
1999-02-23Sold$225,000$141
1997-06-16Sold$199,000$125
1996-09-23Sold$44,700$28

Tax History

YearProperty TaxTax Assessment
2025$3,577.08$288,574
2024$3,163.81$280,441
2023$3,096.42$272,273
2022$3,064.73$264,343
2021$3,040.66$256,644
2020$3,028.22$253,101
2019$3,081.06$247,411
2018$3,081.06$242,798
2017$3,101.83$237,804
2016$3,101.83$239,900
2015$3,101.41$238,233
2014$3,158.22$236,342
2013$0$226,067
2012$0$227,687
2011$0$240,148
2010$0$236,599
2009$0$230,379
2008$0$230,379
2007$0$223,446
2006$0$217,996
2005$0$211,647
2004$0$205,483
2003$0$201,652
2002$0$196,926
2001$0$193,825
2000$0$188,180
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,598
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: $599,000Rent Basis: Observed Comp Model ($4,543/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.39%

NOI: $32,298/yr

Cash-on-Cash Yield
-3.6%

On $137,770 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.1%

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)-$507/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$227/mo
Repairs & Maintenance (10% of rent)-$454/mo
Property Management (8% of rent)-$363/mo
Total Pure Operating Expenses-$1,852/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,543/mo
Less: Operating Expenses-$1,852/mo
Net Operating Income (NOI)+$2,691/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-417/mo
$-4,999/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ponte Vedra Beach.