387 TUMBLED STONE Way, Saint Augustine, FL, 32086 | $432/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1306 sft

29 San Jose Dr, Palm Coast, FL, 32137

5 Bed
3 Bath
2289 sft

32 PINZON Place, Saint Augustine, FL, 32095

4 Bed
2 Bath
1861 sft

71 CODY Street, Saint Augustine, FL, 32084

4 Bed
2 Bath
1876 sft

9830 Oliver Ave, Hastings, FL, 32145

Nearby investment properties with comparable prices

3 Bed
2 Bath
1714 sft

137 TORDERA Lane, Saint Augustine, FL, 32084

3 Bed
3 Bath
1396 sft

74 THURNHAM Lane, Saint Augustine, FL, 32092

4 Bed
2 Bath
1768 sft

1324 RIVER CITY Street, Saint Augustine, FL, 32092

3 Bed
2 Bath
1964 sft

361 COOPERS COVE Road, Saint Augustine, FL, 32095

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Saint Augustine at 387 TUMBLED STONE Way, Saint Augustine, FL, 32086 offers a 9.16% rental yield on a $435,000 purchase with $3,319/mo rent. Total monthly income registers $3,319/mo, and a $2,129/mo payment leaves $432/mo available for distribution. Annual cash flow reaches $5,188/yr on $144,203 to close, and return on cash invested stands at 23.51% in year one. Equity gained on principal adds $2,807/yr while 5% annual appreciation supports $120,182 over five years. Portfolio math shows five-year ROI at 122.74% and total cumulative return in cash at $176,988. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,319/mo property income against a $2,129/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2017

10,018 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 32086, Saint Augustine, FL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,295 (100%)
Owner Occupied HU	11,913 (73.1%)
Renter Occupied HU	2,942 (18.1%)
Vacant Housing Units	1,440 ( 8.8%)
Median Home Value	$463,641
Average Home Value	$526,140