CashFlowRE
Sign in Sign up
208 Island Green Dr
D- Composite 38.81
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +12.5/15.0
  • Cash flow +7.2/30.0
  • Schools +6.4/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$409,900

208 Island Green Dr · World Golf Village, FL 32092
3 bd · 2.0 ba · 1,794 sqft · SingleFamily public records · 148 Days on market
Built 2004 6,098 sqft lot $228/sqft · 11% below area Est $461k · 11% under $301/mo HOA · 10% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Community pool

Tags

PRIVATE NEIGHBORHOOD POOLRESORT STYLE AMENITIES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $410k.

Deal economics

  • At list price, monthly cash flow is $-559 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $311k (24.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $301k (26.5% below list).
  • Recommended offer: $301k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 3.0% in World Golf Village — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#168 in FL, #2,512 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F.
  • St. Johns (rural): math 75% / reading 73% proficiency, ranked #2 of 73 in FL (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Mill Creek Academy (math 73% / reading 69%, grade A-, #320 of 2,144 statewide, top 15%, 1,893 students, 18% FRL); Pacetti Bay Middle School (math 77% / reading 72%, grade A, #40 of 571 statewide, top 7%, 1,443 students, 18% FRL); Allen D Nease Senior High School (math 72% / reading 78%, grade A-, #40 of 667 statewide, top 6%, 2,214 students, 4% FRL).
  • Market conditions: Rents flat; 1335 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 5,575 units permitted in St. Johns County in 2024 (584 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • St. Johns County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($361k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y ago; this cycle's ask has dropped $30k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $295k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $301,117 (26.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.73%
Cap rate
4.66%
Cash-on-cash
-5.84%
DSCR
0.74
GRM
11.3

CMA / ARV

ARV (median comp)
$460,885
List price
$409,900
Delta
-11.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 St Andrews Place Dr 0.06mi 3/2.0 1,856 (+4%) 21mo $450,000 $242 74
124 St Andrews Place Dr 0.08mi 3/2.0 2,013 (+12%) 8mo $455,000 $226 70
210 Greenview Ln 0.07mi 4/2.0 (+1) 1,942 (+8%) 11mo $500,000 $257 69
47 Greenview Ln 0.17mi 3/2.0 1,942 (+8%) 16mo $525,000 $270 65
125 Saint Andrews Place Dr 0.09mi 3/2.0 2,038 (+14%) 11mo $400,000 $196 64
117 Saint Andrews Place Dr 0.07mi 3/2.0 2,038 (+14%) 13mo $423,000 $208 63
1137 Sandlake Rd 0.44mi 3/2.0 2,011 (+12%) 2mo $395,000 $196 57
117 Cottage Green Pl 0.59mi 3/2.0 1,896 (+6%) 13mo $445,000 $235 52
345 N Shore Cir 0.40mi 3/3.0 1,921 (+7%) 16mo $330,000 $172 52
123 San Briso Way 0.52mi 3/2.5 1,643 (-8%) 12mo $305,000 $186 50
120 Cottage Green Pl 0.61mi 3/2.5 1,968 (+10%) 14mo $435,000 $221 42
144 Cottage Link Walk 0.61mi 4/2.5 (+1) 2,035 (+13%) 21mo $428,000 $210 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.08% rent growth · sell at horizon

5-year hold
IRR
-29.7%
Equity multiple
0.04×
Total profit
$-110,501
Equity at exit
$61,117
10-year hold
IRR
-50.0%
Equity multiple
-0.52×
Total profit
$-174,880
Equity at exit
$35,441

Cash invested: $114,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32092

Home prices YoY
-32.2%
Rents YoY
0.1%
Active inventory
1335
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$3,011 high interval (Pro) →
Mortgage (P&I)
$2,150
Tax from tax record
$316 /mo · $3,796/yr
Insurance
$171
HOA
$301
Vacancy / Maint / Mgmt
$632
Net cashflow
$-559

Break-even live

Break-even rent $3,719
Max offer price $311,178
Occupancy floor

Sensitivity live

Price -10% $-327 -5% $-443 +0% $-559 +5% $-675 +10% $-791
Rent -10% $-797 -5% $-678 +0% $-559 +5% $-440 +10% $-321
Rate -1.0pp $-352 -0.5pp $-455 base $-559 +0.5pp $-665 +1.0pp $-773

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$102,475
Closing costs
$12,297
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
212 Island Green Dr Saint Augustine, FL 3.0 3.5 2013 $3,995 $1.98 25d 1 0.04mi
54 Adelanto Ave Saint Augustine, FL 3.0 2.5 1526 $1,900 $1.25 16d 1 0.46mi
77 San Briso Way Saint Augustine, FL 3.0 2.5 1526 $2,150 $1.41 5d 1 0.50mi
115 Legendary Dr #211 Saint Augustine, FL 2.0 2.0 1235 $1,950 $1.58 25d 1 0.61mi
144 Paradas Pl Saint Augustine, FL 3.0 2.5 1477 $2,000 $1.35 25d 1 0.70mi
46 Paradas Pl Saint Augustine, FL 3.0 2.5 2066 $2,125 $1.03 22d 1 0.72mi
529 Casa Sevilla Ave Saint Augustine, FL 3.0 2.0 1876 $2,795 $1.49 25d 1 0.96mi
50 Palma Vista Way St. Augustine, FL 1.0–3.0 1.0–2.0 1002 $2,218 $2.21 3d 9 1.21mi
50 Ventures Dr St. Augustine, FL 1.0–3.0 1.0–2.0 1012 $2,020 $2.00 3d 20 1.22mi
25 Cenote Cir St. Augustine, FL 3.0 1.0–2.0 995 $2,255 $2.27 3d 30 1.38mi

HOA detail

Monthly dues
$301 · $3,612/yr
Likely covers
waterpoolgym

Listing history 29 events

  1. 2026-06-08
    days on market $409,900 Active 148 DOM
  2. 2026-06-07
    days on market $409,900 Active 147 DOM
  3. 2026-06-03
    days on market $409,900 Active 143 DOM
  4. 2026-06-02
    days on market $409,900 Active 142 DOM
  5. 2026-06-01
    days on market $409,900 Active 141 DOM
  6. 2026-05-31
    days on market $409,900 Active 140 DOM
  7. 2026-04-06
    price $419,900 1357-char remark
    Show marketing remark (1357 chars)

    Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

  8. 2026-03-20
    price $422,000 1357-char remark
    Show marketing remark (1357 chars)

    Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

  9. 2026-03-02
    price $428,000 1357-char remark
    Show marketing remark (1357 chars)

    Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

  10. 2026-02-16
    price $434,000 1357-char remark
    Show marketing remark (1357 chars)

    Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

  11. 2026-01-11
    listed $440,000 Active 1357-char remark
    Show marketing remark (1357 chars)

    Welcome to easy Florida living in St. Andrews Place, a desirable neighborhood within World Golf Village in St. Augustine. This solidly built concrete block home offers 3 bedrooms and 2 baths with a comfortable, functional layout ideal for full-time living or a relaxing retreat. Recent updates include a 6-year-old roof, a bright kitchen with newer appliances, a newer A/C system, and a newer hot water tank, providing efficiency, reliability, and peace of mind. Enjoy the advantage of no Community Development District (CDD) fees, while still having access to excellent amenities. St. Andrews Place features its own private neighborhood pool, and residents also enjoy access to the resort-style amenities of the King & Bear Golf Club community, located just 2.5 miles away. Amenities include two swimming pools (one heated), a full fitness center, lighted tennis courts, pickleball, and a clubhouse. The King & Bear Golf Club is a public championship golf course designed by Arnold Palmer and Jack Nicklaus, and includes an open restaurant serving breakfast and lunch daily, offering a true golf-course lifestyle without mandatory memberships. Conveniently located near shopping, dining, I-95, historic downtown St. Augustine, and area beaches, this home presents an outstanding opportunity to enjoy all that World Golf Village has to offer.

  12. 2020-09-15
    soldstatus $295,000
  13. 2020-09-10
    soldstatus $295,000 Sold 908-char remark
    Show marketing remark (908 chars)

    It's not often a house in St. Andrews becomes available but when it does, it doesn't stay on the market very long. Therefore, don't wait too long to come see this beautifully maintained 3 bedroom/2 bath home, with 14' ceilings in the living area, 10' ceilings in the bedrooms, all new stainless steel appliances, new roof, new ceiling fans in bedrooms, added floor support in attic in order to create more usable storage space, new garage springs, smoke detectors, garbage disposal, and freshly painted interior. In other words, move in ready. St. Andrews consists of 64 patio homes, conveniently located to I-95, St Augustine and the beaches. The HOA fee includes lawn maintenance, irrigation, maintenance of private community pool, and you also have access to all King and Bear amenities. Please see letter from sellers, under Documents Tab, on why they love this home and other pertinent information.

  14. 2020-08-25
    status Pending 908-char remark
    Show marketing remark (908 chars)

    It's not often a house in St. Andrews becomes available but when it does, it doesn't stay on the market very long. Therefore, don't wait too long to come see this beautifully maintained 3 bedroom/2 bath home, with 14' ceilings in the living area, 10' ceilings in the bedrooms, all new stainless steel appliances, new roof, new ceiling fans in bedrooms, added floor support in attic in order to create more usable storage space, new garage springs, smoke detectors, garbage disposal, and freshly painted interior. In other words, move in ready. St. Andrews consists of 64 patio homes, conveniently located to I-95, St Augustine and the beaches. The HOA fee includes lawn maintenance, irrigation, maintenance of private community pool, and you also have access to all King and Bear amenities. Please see letter from sellers, under Documents Tab, on why they love this home and other pertinent information.

  15. 2020-07-11
    historical Active - Contingent 908-char remark
    Show marketing remark (908 chars)

    It's not often a house in St. Andrews becomes available but when it does, it doesn't stay on the market very long. Therefore, don't wait too long to come see this beautifully maintained 3 bedroom/2 bath home, with 14' ceilings in the living area, 10' ceilings in the bedrooms, all new stainless steel appliances, new roof, new ceiling fans in bedrooms, added floor support in attic in order to create more usable storage space, new garage springs, smoke detectors, garbage disposal, and freshly painted interior. In other words, move in ready. St. Andrews consists of 64 patio homes, conveniently located to I-95, St Augustine and the beaches. The HOA fee includes lawn maintenance, irrigation, maintenance of private community pool, and you also have access to all King and Bear amenities. Please see letter from sellers, under Documents Tab, on why they love this home and other pertinent information.

  16. 2020-07-09
    price $299,900 908-char remark
    Show marketing remark (908 chars)

    It's not often a house in St. Andrews becomes available but when it does, it doesn't stay on the market very long. Therefore, don't wait too long to come see this beautifully maintained 3 bedroom/2 bath home, with 14' ceilings in the living area, 10' ceilings in the bedrooms, all new stainless steel appliances, new roof, new ceiling fans in bedrooms, added floor support in attic in order to create more usable storage space, new garage springs, smoke detectors, garbage disposal, and freshly painted interior. In other words, move in ready. St. Andrews consists of 64 patio homes, conveniently located to I-95, St Augustine and the beaches. The HOA fee includes lawn maintenance, irrigation, maintenance of private community pool, and you also have access to all King and Bear amenities. Please see letter from sellers, under Documents Tab, on why they love this home and other pertinent information.

  17. 2020-06-25
    listed $310,000 Active 908-char remark
    Show marketing remark (908 chars)

    It's not often a house in St. Andrews becomes available but when it does, it doesn't stay on the market very long. Therefore, don't wait too long to come see this beautifully maintained 3 bedroom/2 bath home, with 14' ceilings in the living area, 10' ceilings in the bedrooms, all new stainless steel appliances, new roof, new ceiling fans in bedrooms, added floor support in attic in order to create more usable storage space, new garage springs, smoke detectors, garbage disposal, and freshly painted interior. In other words, move in ready. St. Andrews consists of 64 patio homes, conveniently located to I-95, St Augustine and the beaches. The HOA fee includes lawn maintenance, irrigation, maintenance of private community pool, and you also have access to all King and Bear amenities. Please see letter from sellers, under Documents Tab, on why they love this home and other pertinent information.

  18. 2017-05-18
    soldstatus $240,000
  19. 2017-05-15
    soldstatus $240,000 Sold
  20. 2017-04-05
    status Pending
  21. 2017-04-03
    price $244,000
  22. 2017-03-07
    status Active
  23. 2017-02-27
    status Pending
  24. 2016-11-21
    price $245,000
  25. 2016-08-04
    listed $253,000 Active
  26. 2004-01-20
    historical
  27. 2003-10-19
    soldstatus $248,500
  28. 2003-09-30
    listed $255,000
  29. 2003-05-13
    soldstatus $129,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,796 · $316/mo
Projected year-2 tax
$3,796 · $316/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,134
− Mortgage interest
−$22,961
− Property taxes
−$3,796
− Insurance
−$2,050
− Repairs & maintenance
−$2,891
− Management
−$2,891
− HOA
−$3,612
− Depreciation
−$11,924
Taxable loss
−$13,990
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,358
After-tax cash flow
$-3,349/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
St. Johns
NCES district ID
1201740
Math proficiency
75% ▼ -5.00%
Reading proficiency
73% ▼ -2.00%
Median HH income
$66,842
Composite
64.31/100
National rank
#556
State rank
#2 of 73 in FL

Livability — World Golf Village

Score
78/100
State rank
#168
US rank
#2512

Category grades

Amenities F Commute F Cost of living C Crime A+ Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
World Golf Village, FL
County
Saint Johns County · 301,599 people
City population
48,288
Metro
Jacksonville, FL
Population (ZIP)
53,071
Household income
$131,020
Rent vs Own
12.8% rent · 87.2% own
Severe rent burden
706.0

Population outlook (St. Johns County) Hauer SSP2

Today (2025)
303,941 people
By 2030
342,590 · +12.7%
By 2040
417,328 · +37.3%
By 2050
487,011 · +60.2%
By 2075
635,395 · +109.1%
By 2100
717,469 · +136.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 11% Hispanic / Latino 9% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 2%
Common ancestry
Lithuanian 3% Scotch-Irish 3% Slovak 3%
Foreign-born
10% · Canada, Vietnam
Languages at home
87% English-only · Spanish 6% Russian/Polish/Slavic 2% Other Indo-European 2%

Political lean MEDSL · St. Johns

2024 margin
Solid R (+31.4) · D 33.9% · R 65.2%
2008→2024 swing
+0.2pp no change · 2008: -31.6pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+26.7 2016: R+33.4 2012: R+37.8 2008: R+31.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -123.26%
Current HPI
259.732
Rent YoY
▲ 0.08%
Metro
Jacksonville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+225.5% since first listed
23 events — show timeline
  • 2026-04-06 Price Changed $419,900 realMLS
  • 2026-03-20 Price Changed $422,000 realMLS
  • 2026-03-02 Price Changed $428,000 realMLS
  • 2026-02-16 Price Changed $434,000 realMLS
  • 2026-01-11 Listed $440,000 realMLS
  • 2020-09-15 Sold (Public Records) $295,000 Public Records
  • 2020-09-10 Sold (MLS) $295,000 realMLS
  • 2020-08-25 Pending realMLS
  • 2020-07-11 Contingent realMLS
  • 2020-07-09 Price Changed $299,900 realMLS
  • 2020-06-25 Listed $310,000 realMLS
  • 2017-05-18 Sold (Public Records) $240,000 Public Records
  • 2017-05-15 Sold (MLS) $240,000 realMLS
  • 2017-04-05 Pending realMLS
  • 2017-04-03 Price Changed $244,000 realMLS
  • 2017-03-07 Relisted realMLS
  • 2017-02-27 Pending realMLS
  • 2016-11-21 Price Changed $245,000 realMLS
  • 2016-08-04 Listed $253,000 realMLS
  • 2004-01-20 Listing Removed realMLS
  • 2003-10-19 Sold (MLS) $248,500 realMLS
  • 2003-09-30 Listed $255,000 realMLS
  • 2003-05-13 Sold (Public Records) $129,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $3,796 · +12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…