Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3825 Osprey Cir St. Augustine, FL 32086
    Back to Search
    Property profile & analytics

    3825 Osprey Cir St. Augustine, FL 32086

    View on Map
    • Commercial real estate
    • 4,320 SF
    Off-Market
    Property ID
    US19-0628682
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 3825 Osprey Cir

    Year built
    1984
    Property size
    4,320 SF
    Property type
    Commercial real estate

    Description

    This exceptional 8-unit apartment complex in St. Augustine, Florida, presents a compelling value-add opportunity. Priced at $1,250,000 ($156,250 per unit), this property boasts a current NOI of $69,960 and a pro-forma NOI of $92,543, reflecting a 5.6% current cap rate and a projected 7.4% pro-forma cap rate. The property comprises two one-story buildings, each containing four 540-square-foot units. Each unit features one bedroom, one bathroom, washer/dryer hookups, and separately metered utilities. Built in 1984, the complex sits on two separate parcels zoned residential, offering advantages in securing favorable debt and insurance terms. Currently operating at 100% occupancy, this turnkey asset benefits from its location in rapidly growing St. Johns County, Florida (12.2% growth from 2020-2022), less than 15 minutes from historic St. Augustine, a major tourist destination. The property's proximity to shopping and dining amenities, including Publix, Walmart, and Lowe's, further enhances its appeal. Significant upside potential exists through light interior upgrades and improved management practices. The low inventory of comparable properties in the area underscores this investment's unique value proposition. The total square footage is 4,320.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    St. Augustine
    County
    St. Johns
    State
    Florida
    Longitude
    -81.3457841
    Latitude
    29.8175141

    Comparable in this City

    • $1,500,000
      7.16 Acres

      St. Augustine Investment Opportunity

      Mobile home and RV park with rental income potential.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $1,500,000
      6,627 SF

      St. Augustine Multi-Family Investment

      Multi-family investment property with park-owned rentals and pad rentals.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $759,900
      3,000 SF

      New St. Augustine Duplex

      Brand new duplex near Crescent Beach and I-95.
      971 Irma Way, St Augustine, FL 32086
      View Details
    • $1,900,000

      Mobile Home Park Investment Opportunity

      Mobile home park with rental mobile homes and pad rentals.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $759,900
      3,000 SF

      New Duplex Near Crescent Beach

      New duplex featuring spacious units, high-end finishes, and prime location.
      971 Irma Way, St Augustine, FL 32086
      View Details

    Similar Nearby for Sale

    • $1,500,000
      7.16 Acres

      St. Augustine Investment Opportunity

      Mobile home and RV park with rental income potential.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $1,500,000
      6,627 SF

      St. Augustine Multi-Family Investment

      Multi-family investment property with park-owned rentals and pad rentals.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $759,900
      3,000 SF

      New St. Augustine Duplex

      Brand new duplex near Crescent Beach and I-95.
      971 Irma Way, St Augustine, FL 32086
      View Details
    • $1,900,000

      Mobile Home Park Investment Opportunity

      Mobile home park with rental mobile homes and pad rentals.
      1211 Cypress Rd, St Augustine, FL 32086
      View Details
    • $759,900
      3,000 SF

      New Duplex Near Crescent Beach

      New duplex featuring spacious units, high-end finishes, and prime location.
      971 Irma Way, St Augustine, FL 32086
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail Space in St. Augustine

      Retail opportunity in St. Augustine's main retail destination.
      1795 Us Highway 1 S, Saint Augustine, FL 32086
      View Details
    • Contact for pricing
      4,373 SF

      Retail Building on US Highway

      Retail building for lease with high traffic count.
      4255 Us Highway 1, St Augustine, FL 32086
      View Details
    • Contact for pricing
      1,038 SF

      St Augustine Office Space Available

      Office space available for rent in St Augustine, Florida.
      300 Health Park Blvd, St Augustine, FL 32086
      View Details
    • Contact for pricing

      Retail Space Near Epic Theatres

      Retail property near Epic Theatres, drawing 800,000 annual visitors.
      84 Theatre Dr, St Augustine, FL 32086
      View Details
    • Contact for pricing
      6,000 SF

      Industrial Warehouse Space Available

      6,000 SF industrial warehouse space for lease.
      2685 Rolling Hills Dr, Saint Augustine, FL 32086
      View Details
    • $2,500 /Mo
      12,000 SF

      Retail Space on US Highway

      Retail space with high visibility on US Highway 1.
      5900 Us Highway 1 S, St Augustine, FL 32086
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    3825 Osprey Cir
    St. Augustine, FL 32086
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3825 Osprey Cir, St. Augustine, FL, 32086
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!